Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 95.96 | 156.50 | 271.69 | 464.82 | - 108.32 |
| Employee benefit expenses | - 102.08 | -68.25 | -78.41 | - 272.48 | - 137.31 |
| Other operating expenses | -51.75 | ||||
| EBIT | -6.11 | 88.24 | 193.27 | 192.34 | - 297.38 |
| Other financial expenses | -20.09 | -12.71 | -9.15 | -8.36 | -12.59 |
| Pre-tax profit | -26.20 | 75.54 | 184.12 | 183.99 | - 309.97 |
| Net earnings | -26.20 | 75.54 | 184.12 | 183.99 | - 309.97 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 4.65 | 4.65 | 4.65 | 4.65 | |
| Investments total | 4.65 | 4.65 | 4.65 | 4.65 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 130.45 | 37.96 | 76.95 | 3.05 | 26.15 |
| Current other receivables | 10.79 | 30.16 | 32.87 | 13.36 | 20.85 |
| Short term receivables total | 141.25 | 68.12 | 109.83 | 16.40 | 46.99 |
| Cash and bank deposits | 51.18 | 264.70 | 146.81 | 22.62 | 4.80 |
| Cash and cash equivalents | 51.18 | 264.70 | 146.81 | 22.62 | 4.80 |
| Balance sheet total (assets) | 192.43 | 337.47 | 261.28 | 43.67 | 56.45 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 492.76 | - 518.96 | - 443.43 | - 259.31 | -75.32 |
| Profit of the financial year | -26.20 | 75.54 | 184.12 | 183.99 | - 309.97 |
| Shareholders equity total | - 438.96 | - 363.43 | - 179.30 | 4.68 | - 305.28 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1.31 | 23.66 | |||
| Current trade creditors | 31.39 | 33.31 | 33.98 | 33.42 | 31.77 |
| Other non-interest bearing current liabilities | 600.00 | 666.27 | 406.61 | 5.57 | 306.31 |
| Current liabilities total | 631.39 | 700.89 | 440.59 | 38.99 | 361.73 |
| Balance sheet total (liabilities) | 192.43 | 337.47 | 261.28 | 43.67 | 56.45 |
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.