Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 156.61 | 787.53 | 569.46 | 619.57 | 692.33 |
| Employee benefit expenses | - 695.44 | - 654.22 | - 375.16 | - 831.85 | - 670.96 |
| Total depreciation | -8.09 | -7.56 | -7.56 | -7.56 | -4.51 |
| EBIT | 453.08 | 125.76 | 186.74 | - 219.84 | 16.86 |
| Other financial income | 0.01 | ||||
| Other financial expenses | - 146.27 | -65.05 | - 146.57 | -62.45 | -69.48 |
| Pre-tax profit | 306.82 | 60.71 | 40.17 | - 282.28 | -52.62 |
| Net earnings | 306.82 | 60.71 | 40.17 | - 282.28 | -52.62 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 27.18 | 19.63 | 12.07 | 4.51 | |
| Tangible assets total | 27.18 | 19.63 | 12.07 | 4.51 | |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 70.54 | 43.52 | 43.52 | 43.52 | |
| Inventories total | 70.54 | 43.52 | 43.52 | 43.52 | |
| Current amounts owed by group member comp. | 13.38 | ||||
| Prepayments and accrued income | 2.92 | ||||
| Current other receivables | 27.01 | 6.58 | 31.81 | ||
| Short term receivables total | 29.92 | 13.38 | 6.58 | 31.81 | |
| Cash and bank deposits | 69.38 | 37.96 | 29.67 | 40.88 | 42.64 |
| Cash and cash equivalents | 69.38 | 37.96 | 29.67 | 40.88 | 42.64 |
| Balance sheet total (assets) | 197.03 | 101.11 | 98.64 | 95.49 | 74.45 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | -1 064.46 | - 757.64 | - 696.93 | - 656.76 | - 939.04 |
| Profit of the financial year | 306.82 | 60.71 | 40.17 | - 282.28 | -52.62 |
| Shareholders equity total | - 677.64 | - 616.93 | - 576.76 | - 859.04 | - 911.66 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 361.52 | 418.27 | 407.42 | 386.76 | 459.74 |
| Current trade creditors | 19.70 | 149.91 | 195.22 | 139.49 | |
| Current owed to participating | 129.05 | 0.56 | 3.14 | 14.14 | 28.54 |
| Current owed to group member | 154.41 | 115.79 | 140.04 | ||
| Other non-interest bearing current liabilities | 210.00 | 183.42 | 114.93 | 218.38 | 358.34 |
| Current liabilities total | 874.67 | 718.04 | 675.40 | 954.53 | 986.11 |
| Balance sheet total (liabilities) | 197.03 | 101.11 | 98.64 | 95.49 | 74.45 |
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.