Income statement (kUSD)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 33.64 | 40.50 | -2.45 | -7.30 | -7.97 |
EBIT | 33.64 | 40.50 | -2.45 | -7.30 | -7.97 |
Other financial income | 0.55 | 0.34 | 0.37 | 1.15 | 5.59 |
Other financial expenses | -0.01 | -0.01 | -0.02 | ||
Pre-tax profit | 34.18 | 40.84 | -2.08 | -6.17 | -2.38 |
Income taxes | -0.59 | 1.96 | -2.67 | -2.26 | -0.15 |
Net earnings | 33.59 | 42.80 | -4.76 | -8.44 | -2.54 |
Assets (kUSD)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Investments total | |||||
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 73.90 | 0.09 | |||
Current amounts owed by group member comp. | 123.10 | 155.54 | 153.91 | 151.44 | 147.42 |
Current other receivables | 1.07 | ||||
Current deferred tax assets | 1.96 | ||||
Short term receivables total | 197.00 | 157.59 | 153.91 | 151.44 | 148.49 |
Cash and bank deposits | 10.71 | 1.98 | 4.41 | 0.61 | 0.47 |
Cash and cash equivalents | 10.71 | 1.98 | 4.41 | 0.61 | 0.47 |
Balance sheet total (assets) | 207.71 | 159.57 | 158.31 | 152.05 | 148.96 |
Equity and liabilities (kUSD)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 82.42 | 82.42 | 82.42 | 82.42 | 82.42 |
Shares repurchased | 50.00 | ||||
Retained earnings | -1.70 | 31.89 | 74.69 | 69.93 | 61.49 |
Profit of the financial year | 33.59 | 42.80 | -4.76 | -8.44 | -2.54 |
Shareholders equity total | 164.31 | 157.11 | 152.35 | 143.91 | 141.38 |
Non-current liabilities total | |||||
Current trade creditors | 1.31 | 3.94 | 5.37 | ||
Short-term deferred tax liabilities | 0.59 | 2.67 | 2.26 | 0.16 | |
Other non-interest bearing current liabilities | 2.23 | 2.46 | 1.98 | 1.93 | 2.06 |
Accruals and deferred income | 40.58 | ||||
Current liabilities total | 43.40 | 2.46 | 5.96 | 8.13 | 7.58 |
Balance sheet total (liabilities) | 207.71 | 159.57 | 158.31 | 152.05 | 148.96 |
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.