Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 17.45 | 40.66 | 46.26 | 93.55 | 89.54 |
| EBIT | 17.45 | 40.66 | 46.26 | 93.55 | 89.54 |
| Other financial income | 1.15 | 4.17 | 0.38 | ||
| Other financial expenses | -0.74 | -0.86 | -1.44 | -2.29 | -5.46 |
| Pre-tax profit | 17.86 | 39.80 | 44.82 | 95.43 | 84.45 |
| Income taxes | -3.75 | -8.75 | -9.19 | -20.31 | -19.07 |
| Net earnings | 14.12 | 31.05 | 35.64 | 75.13 | 65.38 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 25.00 | 25.00 | 25.00 | 25.00 | 25.00 |
| Finished products/goods | 134.79 | 190.95 | 183.51 | 133.51 | 244.36 |
| Inventories total | 159.79 | 215.95 | 208.51 | 158.51 | 269.36 |
| Current trade debtors | 41.24 | 36.82 | 23.52 | 75.77 | 42.45 |
| Current other receivables | 25.00 | 25.00 | 26.22 | 5.88 | |
| Current deferred tax assets | 0.96 | ||||
| Short term receivables total | 67.21 | 61.82 | 49.74 | 81.65 | 42.45 |
| Cash and bank deposits | 49.53 | 69.82 | 123.82 | 279.26 | 158.14 |
| Cash and cash equivalents | 49.53 | 69.82 | 123.82 | 279.26 | 158.14 |
| Balance sheet total (assets) | 276.52 | 347.58 | 382.06 | 519.42 | 469.95 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 39.14 | 53.26 | 84.31 | 119.94 | 195.07 |
| Profit of the financial year | 14.12 | 31.05 | 35.64 | 75.13 | 65.38 |
| Shareholders equity total | 133.26 | 164.31 | 199.95 | 275.07 | 340.45 |
| Non-current liabilities total | |||||
| Current trade creditors | 61.03 | 42.23 | 56.53 | 51.39 | 35.02 |
| Short-term deferred tax liabilities | 7.79 | 9.92 | 20.31 | 17.07 | |
| Other non-interest bearing current liabilities | 82.24 | 133.25 | 115.67 | 172.66 | 77.40 |
| Current liabilities total | 143.27 | 183.28 | 182.12 | 244.35 | 129.49 |
| Balance sheet total (liabilities) | 276.52 | 347.58 | 382.06 | 519.42 | 469.95 |
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.