Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 616.00 | 6 227.00 | 4 834.00 | 5 668.00 | 8 534.17 |
| Employee benefit expenses | -4 635.00 | -2 948.00 | -3 408.00 | -3 996.00 | -4 492.84 |
| Other operating expenses | -34.00 | -10.00 | -46.00 | ||
| Total depreciation | -1 216.00 | - 675.00 | - 531.00 | - 542.00 | - 393.90 |
| EBIT | -2 269.00 | 2 594.00 | 849.00 | 1 130.00 | 3 647.43 |
| Other financial income | 63.00 | 18.00 | 5.00 | 52.00 | 16.21 |
| Other financial expenses | - 379.00 | - 283.00 | - 230.00 | - 214.00 | - 243.94 |
| Pre-tax profit | -2 585.00 | 2 329.00 | 624.00 | 968.00 | 3 419.70 |
| Income taxes | 565.00 | - 514.00 | - 137.00 | - 231.00 | - 758.33 |
| Net earnings | -2 020.00 | 1 815.00 | 487.00 | 737.00 | 2 661.37 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 19.00 | ||||
| Goodwill | 16.00 | 11.00 | 6.00 | ||
| Intangible assets total | 35.00 | 11.00 | 6.00 | ||
| Buildings | 453.00 | 462.00 | 438.00 | 340.00 | 242.05 |
| Machinery and equipment | 2 793.00 | 2 338.00 | 1 768.00 | 1 495.00 | 2 197.46 |
| Tangible assets total | 3 246.00 | 2 800.00 | 2 206.00 | 1 835.00 | 2 439.51 |
| Other receivables | 81.00 | 81.00 | 81.00 | 90.00 | 90.00 |
| Investments total | 81.00 | 81.00 | 81.00 | 90.00 | 90.00 |
| Long term receivables total | |||||
| Raw materials and consumables | 5 524.00 | 4 015.00 | 3 650.00 | 6 077.00 | 7 228.07 |
| Finished products/goods | 1 233.00 | 1 330.00 | 1 384.00 | 1 248.00 | 1 536.07 |
| Inventories total | 6 757.00 | 5 345.00 | 5 034.00 | 7 325.00 | 8 764.14 |
| Current trade debtors | 1 523.00 | 752.00 | 825.00 | 301.00 | 1 111.47 |
| Current amounts owed by group member comp. | 700.00 | 706.00 | 76.87 | ||
| Prepayments and accrued income | 60.00 | 100.00 | 69.00 | 97.00 | 76.02 |
| Current other receivables | 74.00 | 502.00 | 392.00 | 320.00 | 591.78 |
| Current deferred tax assets | 179.00 | ||||
| Short term receivables total | 2 536.00 | 2 060.00 | 1 286.00 | 718.00 | 1 856.15 |
| Cash and bank deposits | 1 198.00 | 906.00 | 1 913.00 | 338.00 | 1 083.53 |
| Cash and cash equivalents | 1 198.00 | 906.00 | 1 913.00 | 338.00 | 1 083.53 |
| Balance sheet total (assets) | 13 853.00 | 11 203.00 | 10 526.00 | 10 306.00 | 14 233.33 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 064.00 | 1 064.00 | 1 064.00 | 1 169.00 | 1 168.33 |
| Shares repurchased | 2 800.00 | 800.00 | 375.00 | 2 400.00 | |
| Retained earnings | 5 495.00 | 675.00 | 1 690.00 | 2 111.00 | 448.15 |
| Profit of the financial year | -2 020.00 | 1 815.00 | 487.00 | 737.00 | 2 661.37 |
| Shareholders equity total | 4 539.00 | 6 354.00 | 4 041.00 | 4 392.00 | 6 677.84 |
| Provisions | 304.00 | 315.00 | 317.00 | 314.00 | |
| Non-current loans from credit institutions | 2 455.00 | 1 740.00 | 633.00 | 1 547.16 | |
| Non-current leasing loans | 321.00 | 155.00 | 68.00 | ||
| Non-current other liabilities | -31.00 | - 126.00 | - 761.33 | ||
| Non-current deferred tax liabilities | 31.00 | 126.00 | 761.33 | ||
| Non-current liabilities total | 2 776.00 | 1 895.00 | 701.00 | 1 547.16 | |
| Current loans from credit institutions | 5 457.00 | 1 830.00 | 888.00 | 2 777.00 | 1 991.07 |
| Advances received | 381.00 | 2 092.00 | 1 049.00 | 1 346.66 | |
| Current trade creditors | 394.00 | 179.00 | 618.00 | 665.00 | 1 084.51 |
| Current owed to participating | 15.00 | 32.00 | 1.00 | 5.00 | 14.26 |
| Current owed to group member | 1 310.00 | 334.00 | |||
| Short-term deferred tax liabilities | 276.00 | ||||
| Other non-interest bearing current liabilities | 291.00 | 609.00 | 560.00 | 491.00 | 1 257.82 |
| Current liabilities total | 6 538.00 | 2 650.00 | 5 469.00 | 5 597.00 | 5 694.32 |
| Balance sheet total (liabilities) | 13 853.00 | 11 203.00 | 10 526.00 | 10 306.00 | 14 233.33 |
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.