Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9 999.00 | 13 650.00 | 13 301.00 | 17 134.00 | 18 844.10 |
| Total depreciation | -6 003.00 | -6 071.00 | -6 778.00 | -7 120.00 | -7 583.31 |
| EBIT | 3 996.00 | 7 579.00 | 6 523.00 | 10 014.00 | 11 260.79 |
| Other financial income | 1.00 | 1.80 | |||
| Other financial expenses | - 172.00 | - 151.00 | - 235.00 | - 152.00 | - 177.18 |
| Income from other inv. held as non-curr. assets | 480.00 | 833.00 | 2 024.61 | ||
| Pre-tax profit | 4 304.00 | 7 428.00 | 6 288.00 | 10 696.00 | 13 110.02 |
| Income taxes | - 916.00 | -1 635.00 | -1 384.00 | -1 264.00 | -2 753.97 |
| Net earnings | 3 388.00 | 5 793.00 | 4 904.00 | 9 432.00 | 10 356.06 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 18 316.00 | 22 501.00 | 31 038.00 | 35 177.00 | 38 353.98 |
| Advance payments and construction in progress | 1 475.00 | 2 794.00 | 3 923.00 | ||
| Tangible assets total | 19 791.00 | 25 295.00 | 34 961.00 | 35 177.00 | 38 353.98 |
| Participating interests | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 | |
| Investments total | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 | |
| Non-current loans receivable | 3 000.00 | ||||
| Long term receivables total | 3 000.00 | ||||
| Inventories total | |||||
| Current trade debtors | 219.00 | ||||
| Current other receivables | 2 873.00 | 416.00 | 1 533.00 | 200.00 | |
| Current deferred tax assets | 178.00 | 278.00 | |||
| Short term receivables total | 3 092.00 | 594.00 | 1 811.00 | 200.00 | |
| Cash and bank deposits | 123.00 | 892.00 | 2.00 | 201.00 | 1 947.13 |
| Cash and cash equivalents | 123.00 | 892.00 | 2.00 | 201.00 | 1 947.13 |
| Balance sheet total (assets) | 26 006.00 | 29 187.00 | 38 557.00 | 40 189.00 | 43 501.11 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 8 000.00 | 6 000.00 | |||
| Retained earnings | 5 931.00 | 9 319.00 | 15 112.00 | 12 016.00 | 15 447.65 |
| Profit of the financial year | 3 388.00 | 5 793.00 | 4 904.00 | 9 432.00 | 10 356.06 |
| Shareholders equity total | 9 399.00 | 15 192.00 | 20 096.00 | 29 528.00 | 31 883.71 |
| Provisions | 426.00 | 812.00 | 1 176.00 | 1 440.00 | 2 135.30 |
| Non-current advances received | 3 181.00 | 3 950.00 | 4 294.20 | ||
| Non-current liabilities total | 3 181.00 | 3 950.00 | 4 294.20 | ||
| Current loans from credit institutions | 14 040.00 | 9 033.00 | 7 949.00 | 4 982.00 | 4 743.20 |
| Current trade creditors | 152.00 | 20.00 | 4 936.00 | 27.00 | 26.00 |
| Short-term deferred tax liabilities | 129.00 | 397.00 | 238.65 | ||
| Other non-interest bearing current liabilities | 1 840.00 | 3 733.00 | 1 219.00 | 262.00 | 180.05 |
| Accruals and deferred income | 20.00 | ||||
| Current liabilities total | 16 181.00 | 13 183.00 | 14 104.00 | 5 271.00 | 5 187.91 |
| Balance sheet total (liabilities) | 26 006.00 | 29 187.00 | 38 557.00 | 40 189.00 | 43 501.11 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.