Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 2 729.68 | 3 408.83 | |||
| Gross profit | 2 729.68 | 3 408.83 | 796.68 | 604.45 | 228.91 |
| Employee benefit expenses | -2 557.04 | -3 017.10 | - 950.52 | - 803.47 | - 389.71 |
| Total depreciation | -22.98 | -3.75 | -3.75 | ||
| EBIT | 149.66 | 387.97 | - 157.59 | - 199.02 | - 160.79 |
| Other financial income | 0.17 | ||||
| Other financial expenses | -7.20 | -5.06 | 2.45 | ||
| Pre-tax profit | 149.83 | 387.97 | - 164.79 | - 204.08 | - 158.34 |
| Income taxes | -53.80 | 1.99 | -78.35 | 61.78 | -79.81 |
| Net earnings | 96.03 | 389.96 | - 243.14 | - 142.29 | - 238.15 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 9.15 | 3.75 | |||
| Tangible assets total | 9.15 | 3.75 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 114.40 | 84.87 | 13.82 | 10.02 | |
| Current other receivables | 20.38 | 8.20 | |||
| Current deferred tax assets | 136.91 | 20.00 | |||
| Short term receivables total | 114.40 | 105.25 | 22.01 | 146.93 | 20.00 |
| Cash and bank deposits | 790.18 | 1 496.49 | 621.04 | 340.47 | 206.74 |
| Cash and cash equivalents | 790.18 | 1 496.49 | 621.04 | 340.47 | 206.74 |
| Balance sheet total (assets) | 913.73 | 1 605.49 | 643.05 | 487.40 | 226.74 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 373.12 | 297.59 | 647.60 | 404.46 | 262.17 |
| Profit of the financial year | 96.03 | 389.96 | - 243.14 | - 142.29 | - 238.15 |
| Shareholders equity total | 594.15 | 812.56 | 529.46 | 387.17 | 149.02 |
| Non-current liabilities total | |||||
| Current trade creditors | 11.21 | 9.00 | |||
| Other non-interest bearing current liabilities | 308.38 | 783.94 | 113.59 | 100.24 | 77.73 |
| Current liabilities total | 319.58 | 792.93 | 113.59 | 100.24 | 77.73 |
| Balance sheet total (liabilities) | 913.73 | 1 605.49 | 643.05 | 487.40 | 226.74 |
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.