Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -0.86 | 1.93 | 4.38 | 106.20 | 36.80 |
| Wages and salaries | -15.00 | -10.00 | |||
| Social security expenses | -25.90 | ||||
| EBIT | -0.86 | 1.93 | 4.38 | 65.30 | 26.80 |
| Other financial income | 6.80 | 39.41 | 4.69 | 43.66 | |
| Other financial expenses | -0.23 | -0.14 | -5.42 | -35.73 | -18.97 |
| Pre-tax profit | 5.71 | 41.19 | -1.03 | 34.26 | 51.48 |
| Income taxes | -1.28 | -8.36 | 1.54 | -5.36 | -11.42 |
| Net earnings | 4.44 | 32.83 | 0.50 | 28.90 | 40.06 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 73.40 | 73.40 | 73.40 | ||
| Current other receivables | 5.81 | 4.55 | 4.00 | 2.40 | 0.24 |
| Current deferred tax assets | 1.36 | ||||
| Short term receivables total | 80.56 | 77.95 | 77.40 | 2.40 | 0.24 |
| Other current investments | 46.37 | 35.33 | 56.47 | 62.48 | |
| Cash and bank deposits | 12.69 | 68.70 | 27.38 | 232.75 | 186.64 |
| Cash and cash equivalents | 59.06 | 104.03 | 83.85 | 295.23 | 186.64 |
| Balance sheet total (assets) | 139.62 | 181.98 | 161.25 | 297.63 | 186.89 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 58.90 | ||||
| Other reserves | -58.90 | ||||
| Retained earnings | -5.60 | -1.16 | 31.67 | 32.17 | 2.17 |
| Profit of the financial year | 4.44 | 32.83 | 0.50 | 28.90 | 40.06 |
| Shareholders equity total | 123.84 | 156.67 | 157.17 | 186.07 | 167.24 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 5.41 | 7.30 | 1.87 | ||
| Other non-interest bearing current liabilities | 15.78 | 19.90 | 4.08 | 104.26 | 17.78 |
| Current liabilities total | 15.78 | 25.31 | 4.08 | 111.56 | 19.65 |
| Balance sheet total (liabilities) | 139.62 | 181.98 | 161.25 | 297.63 | 186.89 |
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.