Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 788.28 | 1 314.18 | 2 288.74 | 799.48 | 530.71 |
| Employee benefit expenses | -1 686.74 | -1 905.39 | -1 644.55 | - 792.26 | - 492.96 |
| Other operating expenses | -0.50 | ||||
| Total depreciation | -27.50 | -27.50 | -27.50 | ||
| EBIT | 101.04 | - 591.21 | 616.69 | -20.28 | 10.25 |
| Other financial income | 10.01 | 15.89 | 13.33 | 25.08 | 0.63 |
| Other financial expenses | -19.83 | -5.81 | -7.20 | -3.48 | |
| Pre-tax profit | 91.23 | - 581.12 | 622.83 | 1.32 | 10.88 |
| Income taxes | -32.37 | 120.07 | - 149.19 | ||
| Net earnings | 58.86 | - 461.06 | 473.64 | 1.32 | 10.88 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 247.50 | 220.00 | 192.50 | ||
| Tangible assets total | 247.50 | 220.00 | 192.50 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 261.22 | 340.32 | 244.94 | 309.90 | 466.75 |
| Current amounts owed by group member comp. | 708.40 | 634.14 | 554.45 | 464.24 | 512.53 |
| Prepayments and accrued income | 490.27 | 378.83 | 702.31 | 227.50 | 162.25 |
| Current other receivables | 158.36 | 44.88 | 22.41 | ||
| Current deferred tax assets | 29.12 | 149.19 | |||
| Short term receivables total | 1 647.37 | 1 547.37 | 1 524.11 | 1 001.64 | 1 141.53 |
| Cash and bank deposits | 1 220.87 | 529.80 | 471.46 | 195.83 | |
| Cash and cash equivalents | 1 220.87 | 529.80 | 471.46 | 195.83 | |
| Balance sheet total (assets) | 2 868.24 | 2 077.17 | 2 243.06 | 1 417.47 | 1 334.03 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | - 381.49 | - 322.63 | - 783.68 | - 310.05 | - 309.31 |
| Profit of the financial year | 58.86 | - 461.06 | 473.64 | 1.32 | 10.88 |
| Shareholders equity total | 177.37 | - 283.68 | 189.95 | 191.27 | 201.57 |
| Non-current loans from credit institutions | 378.26 | ||||
| Non-current other liabilities | 64.23 | 279.72 | |||
| Non-current liabilities total | 64.23 | 657.98 | |||
| Current loans from credit institutions | 1.08 | 40.96 | |||
| Advances received | 1 893.87 | 1 642.48 | 1 718.11 | 873.28 | 309.13 |
| Current trade creditors | 280.04 | 320.68 | 183.19 | 196.08 | 104.00 |
| Current owed to participating | 64.23 | 279.72 | |||
| Other non-interest bearing current liabilities | 515.87 | 356.74 | 151.81 | 28.38 | - 218.38 |
| Current liabilities total | 2 690.86 | 2 360.85 | 2 053.11 | 1 161.97 | 474.48 |
| Balance sheet total (liabilities) | 2 868.24 | 2 077.17 | 2 243.06 | 1 417.47 | 1 334.03 |
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.