Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 723.36 | 2 425.60 | 2 111.21 | 1 235.31 | 1 594.57 |
| Employee benefit expenses | -2 590.10 | -2 119.87 | -1 918.26 | -1 474.55 | -1 403.81 |
| Other operating expenses | -29.00 | ||||
| Total depreciation | - 285.75 | - 187.49 | - 129.32 | -87.50 | -87.50 |
| EBIT | - 181.50 | 118.24 | 63.63 | - 326.74 | 103.26 |
| Other financial expenses | -53.90 | -29.86 | -15.33 | -37.29 | -59.83 |
| Pre-tax profit | - 235.39 | 88.38 | 48.30 | - 364.03 | 43.43 |
| Income taxes | 44.08 | -22.26 | -12.54 | 79.75 | -18.10 |
| Net earnings | - 191.32 | 66.12 | 35.76 | - 284.28 | 25.33 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 786.65 | 599.16 | 469.84 | 382.34 | 294.84 |
| Tangible assets total | 786.65 | 599.16 | 469.84 | 382.34 | 294.84 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 296.26 | 320.31 | 229.08 | 201.80 | 187.73 |
| Current amounts owed by group member comp. | 9.56 | ||||
| Prepayments and accrued income | 1.33 | 1.33 | |||
| Current other receivables | 3.02 | 6.66 | 13.11 | ||
| Current deferred tax assets | 81.78 | 59.52 | 46.99 | 126.74 | 108.63 |
| Short term receivables total | 379.37 | 381.16 | 279.09 | 335.20 | 319.03 |
| Cash and bank deposits | 29.43 | 16.70 | 65.76 | 63.48 | |
| Cash and cash equivalents | 29.43 | 16.70 | 65.76 | 63.48 | |
| Balance sheet total (assets) | 1 166.03 | 1 009.75 | 765.62 | 783.31 | 677.35 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | -11.92 | - 203.23 | - 137.11 | - 101.36 | - 385.64 |
| Profit of the financial year | - 191.32 | 66.12 | 35.76 | - 284.28 | 25.33 |
| Shareholders equity total | - 123.23 | -57.11 | -21.36 | - 305.64 | - 280.31 |
| Non-current loans from credit institutions | 277.48 | 239.45 | 160.72 | 127.66 | |
| Non-current other liabilities | 65.86 | 179.73 | |||
| Non-current liabilities total | 343.34 | 419.18 | 160.72 | 127.66 | |
| Current loans from credit institutions | 510.63 | 37.87 | 441.90 | 520.56 | 540.59 |
| Current trade creditors | 91.26 | 129.79 | 62.67 | 120.29 | 48.68 |
| Current owed to group member | 21.42 | 22.28 | 4.78 | 4.78 | |
| Other non-interest bearing current liabilities | 322.61 | 457.75 | 277.63 | 282.59 | 240.72 |
| Current liabilities total | 945.92 | 647.69 | 786.98 | 928.22 | 830.00 |
| Balance sheet total (liabilities) | 1 166.03 | 1 009.75 | 765.62 | 783.31 | 677.35 |
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.