Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 753.51 | 1 413.85 | 935.97 | 1 965.19 | 452.25 |
| Employee benefit expenses | -1 548.54 | -1 248.87 | -1 162.31 | -1 136.08 | -1 089.41 |
| EBIT | 204.96 | 164.99 | - 226.33 | 829.12 | - 637.16 |
| Other financial expenses | - 137.66 | - 136.56 | - 125.75 | - 139.88 | - 120.36 |
| Pre-tax profit | 67.31 | 28.43 | - 352.09 | 689.24 | - 757.52 |
| Income taxes | -16.44 | -6.28 | 77.45 | - 152.56 | 166.61 |
| Net earnings | 50.87 | 22.15 | - 274.64 | 536.68 | - 590.91 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 5 767.98 | 5 879.33 | 5 929.04 | 6 437.42 | 6 533.88 |
| Inventories total | 5 767.98 | 5 879.33 | 5 929.04 | 6 437.42 | 6 533.88 |
| Current trade debtors | 104.31 | 79.81 | 114.91 | 74.24 | 24.25 |
| Current amounts owed by group member comp. | 13.50 | 214.14 | 29.22 | ||
| Prepayments and accrued income | 13.55 | 13.94 | 3.74 | 6.86 | |
| Current other receivables | 132.75 | 161.77 | 352.81 | 4.49 | 23.95 |
| Current deferred tax assets | 48.23 | 166.61 | |||
| Short term receivables total | 264.11 | 469.66 | 545.17 | 82.47 | 221.67 |
| Cash and bank deposits | 4 286.78 | 2 422.94 | 1 951.69 | 3 060.56 | 1 572.05 |
| Cash and cash equivalents | 4 286.78 | 2 422.94 | 1 951.69 | 3 060.56 | 1 572.05 |
| Balance sheet total (assets) | 10 318.87 | 8 771.93 | 8 425.90 | 9 580.45 | 8 327.60 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 2 106.65 | 2 157.52 | 2 179.67 | 1 905.03 | 2 441.71 |
| Profit of the financial year | 50.87 | 22.15 | - 274.64 | 536.68 | - 590.91 |
| Shareholders equity total | 2 282.52 | 2 304.67 | 2 030.03 | 2 566.71 | 1 975.79 |
| Non-current owed to group member | 7 000.00 | 5 500.00 | 5 500.00 | ||
| Non-current liabilities total | 7 000.00 | 5 500.00 | 5 500.00 | ||
| Current trade creditors | 466.23 | 323.33 | 250.22 | 619.98 | 202.99 |
| Current owed to group member | 19.47 | 4.70 | 6.94 | 5 763.21 | 5 688.07 |
| Short-term deferred tax liabilities | 16.44 | 6.28 | 104.33 | ||
| Other non-interest bearing current liabilities | 534.22 | 632.96 | 638.70 | 526.22 | 460.74 |
| Current liabilities total | 1 036.35 | 967.26 | 895.87 | 7 013.74 | 6 351.81 |
| Balance sheet total (liabilities) | 10 318.87 | 8 771.93 | 8 425.90 | 9 580.45 | 8 327.60 |
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.