Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 681.01 | 1 525.42 | 891.87 | 1 221.71 | 638.58 |
| Employee benefit expenses | -1 570.46 | -1 445.25 | -1 186.22 | - 889.14 | - 772.40 |
| Total depreciation | - 117.53 | -45.77 | -9.39 | ||
| EBIT | 993.01 | -2.37 | - 294.35 | 332.57 | - 143.21 |
| Other financial income | 0.08 | 2.74 | 0.54 | 6.69 | 23.11 |
| Other financial expenses | -22.45 | -7.97 | -10.37 | -7.39 | -0.20 |
| Pre-tax profit | 970.64 | -7.60 | - 304.17 | 331.87 | - 120.30 |
| Income taxes | - 222.49 | -1.97 | 63.65 | -76.17 | 25.44 |
| Net earnings | 748.15 | -9.57 | - 240.52 | 255.70 | -94.87 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 4.32 | ||||
| Machinery and equipment | 298.21 | 15.00 | 15.00 | 61.96 | 52.56 |
| Tangible assets total | 302.54 | 15.00 | 15.00 | 61.96 | 52.56 |
| Other receivables | 90.02 | 93.97 | |||
| Investments total | 90.02 | 93.97 | |||
| Non-current loans receivable | 70.21 | 84.81 | 87.02 | ||
| Long term receivables total | 70.21 | 84.81 | 87.02 | ||
| Inventories total | |||||
| Current trade debtors | 1 352.30 | 509.69 | 80.65 | 147.62 | 112.27 |
| Current other receivables | 584.27 | 12.37 | 519.62 | 259.14 | |
| Current deferred tax assets | 0.71 | 14.15 | 77.80 | 22.85 | |
| Short term receivables total | 1 353.01 | 1 108.12 | 170.83 | 667.24 | 394.26 |
| Cash and bank deposits | 2 306.97 | 1 058.59 | 1 000.68 | 546.85 | 212.50 |
| Cash and cash equivalents | 2 306.97 | 1 058.59 | 1 000.68 | 546.85 | 212.50 |
| Balance sheet total (assets) | 4 032.73 | 2 266.51 | 1 273.53 | 1 366.06 | 753.29 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 600.00 | 400.00 | |||
| Retained earnings | 736.67 | 884.82 | 875.25 | 234.73 | 490.43 |
| Profit of the financial year | 748.15 | -9.57 | - 240.52 | 255.70 | -94.87 |
| Shareholders equity total | 1 609.82 | 1 600.25 | 759.73 | 1 015.43 | 520.56 |
| Provisions | 2.58 | ||||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 16.99 | 11.13 | 3.88 | 0.01 | |
| Current trade creditors | 577.43 | 159.50 | 188.57 | 4.54 | 7.25 |
| Short-term deferred tax liabilities | 224.17 | 15.41 | 73.58 | ||
| Other non-interest bearing current liabilities | 1 621.31 | 474.36 | 314.09 | 266.05 | 225.47 |
| Current liabilities total | 2 422.91 | 666.26 | 513.80 | 348.05 | 232.73 |
| Balance sheet total (liabilities) | 4 032.73 | 2 266.51 | 1 273.53 | 1 366.06 | 753.29 |
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.