Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 371.50 | 461.84 | 502.45 | 242.13 | 3.45 |
| Employee benefit expenses | - 383.11 | - 386.83 | - 458.45 | - 312.83 | - 280.80 |
| Total depreciation | -41.89 | -48.87 | |||
| EBIT | -53.49 | 26.15 | 44.00 | -70.70 | - 277.35 |
| Other financial expenses | -4.06 | -4.00 | -4.83 | -1.46 | -0.93 |
| Pre-tax profit | -57.55 | 22.15 | 39.17 | -72.16 | - 278.28 |
| Income taxes | 1.10 | -7.06 | -14.90 | 14.92 | -11.90 |
| Net earnings | -56.45 | 15.09 | 24.27 | -57.24 | - 290.18 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 300.00 | 1 300.00 | 1 300.00 | 1 300.00 | 1 000.00 |
| Machinery and equipment | 48.87 | ||||
| Tangible assets total | 1 348.87 | 1 300.00 | 1 300.00 | 1 300.00 | 1 000.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 52.85 | 52.85 | 55.00 | 45.00 | 45.00 |
| Inventories total | 52.85 | 52.85 | 55.00 | 45.00 | 45.00 |
| Current trade debtors | 44.37 | 437.15 | 88.69 | 45.52 | 1.70 |
| Current deferred tax assets | 89.00 | 33.10 | 243.00 | ||
| Short term receivables total | 44.37 | 526.15 | 121.79 | 288.52 | 1.70 |
| Cash and bank deposits | 840.45 | 348.82 | 627.91 | 252.78 | 430.14 |
| Cash and cash equivalents | 840.45 | 348.82 | 627.91 | 252.78 | 430.14 |
| Balance sheet total (assets) | 2 286.53 | 2 227.82 | 2 104.70 | 1 886.30 | 1 476.84 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 2 075.01 | 1 910.57 | 1 815.06 | 1 749.33 | 1 580.58 |
| Profit of the financial year | -56.45 | 15.09 | 24.27 | -57.24 | - 290.18 |
| Shareholders equity total | 2 143.57 | 2 050.66 | 1 964.33 | 1 817.08 | 1 415.40 |
| Non-current liabilities total | |||||
| Current trade creditors | 15.00 | 15.00 | 15.00 | 15.00 | 15.00 |
| Short-term deferred tax liabilities | 6.90 | ||||
| Other non-interest bearing current liabilities | 121.06 | 162.16 | 125.37 | 54.22 | 46.44 |
| Current liabilities total | 142.96 | 177.16 | 140.37 | 69.22 | 61.44 |
| Balance sheet total (liabilities) | 2 286.53 | 2 227.82 | 2 104.70 | 1 886.30 | 1 476.84 |
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.