Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 822.31 | 5 393.93 | 625.99 | 3 059.81 | 3 194.06 |
| Employee benefit expenses | -1 173.40 | -1 289.71 | - 754.45 | - 962.01 | -2 804.90 |
| Total depreciation | - 105.25 | - 112.38 | - 163.12 | - 106.65 | -71.99 |
| EBIT | 543.67 | 3 991.83 | - 291.58 | 1 991.14 | 317.18 |
| Other financial income | 0.77 | 1.11 | 0.35 | ||
| Other financial expenses | -9.12 | -15.41 | -10.82 | -8.06 | -0.01 |
| Pre-tax profit | 534.54 | 3 977.19 | - 301.29 | 1 983.08 | 317.52 |
| Income taxes | - 185.66 | - 943.16 | 24.05 | - 473.21 | - 110.74 |
| Net earnings | 348.88 | 3 034.03 | - 277.24 | 1 509.87 | 206.78 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 254.42 | 463.03 | 299.91 | 193.26 | 121.27 |
| Tangible assets total | 254.42 | 463.03 | 299.91 | 193.26 | 121.27 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 2 192.36 | 3 411.60 | 1 405.14 | 4 304.91 | 4 443.29 |
| Prepayments and accrued income | 34.41 | 23.83 | 41.11 | ||
| Current other receivables | 57.13 | 88.95 | 95.83 | 109.83 | 124.54 |
| Current deferred tax assets | 12.00 | 8.79 | 32.83 | 15.40 | 16.75 |
| Short term receivables total | 2 261.49 | 3 509.34 | 1 568.21 | 4 453.96 | 4 625.70 |
| Cash and bank deposits | 1 182.52 | 5 326.36 | 1 498.78 | 2 362.92 | 1 493.38 |
| Cash and cash equivalents | 1 182.52 | 5 326.36 | 1 498.78 | 2 362.92 | 1 493.38 |
| Balance sheet total (assets) | 3 698.43 | 9 298.73 | 3 366.90 | 7 010.14 | 6 240.35 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 3 000.00 | 2 500.00 | 400.00 | ||
| Other reserves | -1 000.00 | ||||
| Retained earnings | 1 126.33 | -1 524.79 | 1 509.24 | -1 268.00 | - 158.12 |
| Profit of the financial year | 348.88 | 3 034.03 | - 277.24 | 1 509.87 | 206.78 |
| Shareholders equity total | 1 555.21 | 4 589.24 | 1 312.00 | 1 821.88 | 528.66 |
| Non-current liabilities total | |||||
| Current trade creditors | 1 352.51 | 2 087.71 | 966.31 | 2 193.58 | 2 665.75 |
| Current owed to group member | 345.50 | 533.38 | 860.37 | 1 696.58 | 1 575.39 |
| Short-term deferred tax liabilities | 187.88 | 939.95 | 479.81 | 112.10 | |
| Other non-interest bearing current liabilities | 257.33 | 1 148.44 | 228.22 | 818.29 | 1 358.45 |
| Current liabilities total | 2 143.22 | 4 709.48 | 2 054.90 | 5 188.26 | 5 711.70 |
| Balance sheet total (liabilities) | 3 698.43 | 9 298.73 | 3 366.90 | 7 010.14 | 6 240.35 |
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.