Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 165.76 | 244.04 | 302.95 | 316.39 | 240.71 |
| Employee benefit expenses | -5.98 | -52.00 | -96.18 | -45.86 | |
| EBIT | 165.76 | 238.06 | 250.95 | 220.21 | 194.85 |
| Other financial expenses | -26.63 | -26.69 | -20.98 | -17.96 | -17.59 |
| Pre-tax profit | 139.14 | 211.37 | 229.97 | 202.25 | 177.26 |
| Net earnings | 139.14 | 211.37 | 229.97 | 202.25 | 177.26 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 95.96 | 95.96 | 95.96 | 95.96 | 95.96 |
| Investments total | 95.96 | 95.96 | 95.96 | 95.96 | 95.96 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 58.13 | 4.99 | |||
| Current other receivables | 18.01 | 79.03 | 79.03 | ||
| Short term receivables total | 18.01 | 58.13 | 4.99 | 79.03 | 79.03 |
| Cash and bank deposits | 48.77 | 23.11 | 3.16 | 48.12 | 40.47 |
| Cash and cash equivalents | 48.77 | 23.11 | 3.16 | 48.12 | 40.47 |
| Balance sheet total (assets) | 162.74 | 177.19 | 104.10 | 223.10 | 215.46 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | -2 462.28 | -2 323.14 | -2 111.78 | -1 881.81 | -1 679.56 |
| Profit of the financial year | 139.14 | 211.37 | 229.97 | 202.25 | 177.26 |
| Shareholders equity total | -2 243.14 | -2 031.78 | -1 801.81 | -1 599.56 | -1 422.30 |
| Non-current owed to group member | 2 291.69 | 2 112.46 | 1 781.31 | 1 701.56 | 1 522.50 |
| Non-current other liabilities | 76.08 | 76.08 | 76.08 | 76.08 | |
| Non-current liabilities total | 2 291.69 | 2 188.53 | 1 857.39 | 1 777.64 | 1 598.58 |
| Other non-interest bearing current liabilities | 88.08 | 20.43 | 48.52 | 45.03 | 39.18 |
| Accruals and deferred income | 26.12 | ||||
| Current liabilities total | 114.20 | 20.43 | 48.52 | 45.03 | 39.18 |
| Balance sheet total (liabilities) | 162.74 | 177.19 | 104.10 | 223.10 | 215.46 |
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.