Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 458.63 | 565.02 | 378.93 | 463.35 | 505.02 |
| Employee benefit expenses | - 630.22 | - 738.96 | - 465.34 | -80.33 | - 425.14 |
| Total depreciation | -86.17 | -94.99 | -98.14 | -56.54 | -41.34 |
| EBIT | - 257.75 | - 268.93 | - 184.54 | 326.49 | 38.54 |
| Other financial expenses | -9.95 | -6.21 | -17.98 | -20.12 | -7.60 |
| Pre-tax profit | - 267.70 | - 275.13 | - 202.52 | 306.37 | 30.94 |
| Income taxes | 58.56 | 60.36 | 44.55 | -67.85 | -6.92 |
| Net earnings | - 209.14 | - 214.78 | - 157.97 | 238.52 | 24.02 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 257.12 | 189.13 | 91.00 | 94.46 | 53.12 |
| Tangible assets total | 257.12 | 189.13 | 91.00 | 94.46 | 53.12 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 62.00 | 38.00 | 85.00 | 48.00 | 35.00 |
| Inventories total | 62.00 | 38.00 | 85.00 | 48.00 | 35.00 |
| Current trade debtors | 73.36 | 33.25 | 226.18 | 12.46 | 20.44 |
| Current amounts owed by group member comp. | 54.02 | 55.44 | 59.59 | 64.37 | 69.42 |
| Prepayments and accrued income | 79.00 | 36.00 | |||
| Current other receivables | 70.00 | 160.00 | 105.29 | 133.12 | |
| Current deferred tax assets | 16.54 | 76.89 | 121.45 | 53.60 | 46.68 |
| Short term receivables total | 292.92 | 361.58 | 407.21 | 235.71 | 269.65 |
| Cash and bank deposits | 49.86 | 118.24 | |||
| Cash and cash equivalents | 49.86 | 118.24 | |||
| Balance sheet total (assets) | 612.04 | 588.72 | 583.21 | 428.03 | 476.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 421.28 | 212.14 | -2.64 | - 160.61 | 77.91 |
| Profit of the financial year | - 209.14 | - 214.78 | - 157.97 | 238.52 | 24.02 |
| Shareholders equity total | 337.14 | 122.36 | -35.61 | 202.91 | 226.93 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 55.55 | 183.28 | 81.93 | ||
| Current trade creditors | 51.40 | 120.64 | 131.71 | 67.26 | 86.11 |
| Other non-interest bearing current liabilities | 167.95 | 162.44 | 405.18 | 157.86 | 162.96 |
| Current liabilities total | 274.90 | 466.36 | 618.82 | 225.12 | 249.07 |
| Balance sheet total (liabilities) | 612.04 | 588.72 | 583.21 | 428.03 | 476.00 |
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.