Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 661.04 | 980.78 | 715.74 | 921.22 | 621.37 |
| Employee benefit expenses | - 923.18 | - 811.94 | - 848.03 | - 857.73 | - 597.77 |
| Total depreciation | -32.90 | -19.78 | -18.49 | -3.91 | |
| EBIT | 704.95 | 149.06 | - 150.78 | 59.58 | 23.59 |
| Other financial income | 0.46 | 0.75 | 3.02 | 11.31 | |
| Other financial expenses | -4.08 | -8.44 | -3.92 | -3.18 | -4.80 |
| Pre-tax profit | 700.87 | 141.08 | - 153.96 | 59.42 | 30.11 |
| Income taxes | - 150.49 | -31.82 | 33.30 | -15.65 | -7.42 |
| Net earnings | 550.38 | 109.26 | - 120.65 | 43.77 | 22.69 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 42.18 | 22.40 | 3.91 | ||
| Tangible assets total | 42.18 | 22.40 | 3.91 | ||
| Other receivables | 9.60 | 9.60 | 9.60 | 9.60 | 9.60 |
| Investments total | 9.60 | 9.60 | 9.60 | 9.60 | 9.60 |
| Long term receivables total | |||||
| Raw materials and consumables | 20.00 | 20.00 | 15.00 | 10.00 | 20.00 |
| Inventories total | 20.00 | 20.00 | 15.00 | 10.00 | 20.00 |
| Current trade debtors | 203.08 | 284.90 | 269.92 | 505.67 | 270.04 |
| Current amounts owed by group member comp. | 13.67 | 12.26 | 91.81 | 94.68 | 185.01 |
| Prepayments and accrued income | 53.94 | 31.66 | 26.27 | 17.02 | 35.90 |
| Current other receivables | 15.00 | 25.00 | 300.00 | 70.00 | 400.00 |
| Current deferred tax assets | 4.37 | 5.31 | 38.62 | 22.96 | 16.36 |
| Short term receivables total | 290.06 | 359.12 | 726.62 | 710.33 | 907.30 |
| Cash and bank deposits | 1 114.87 | 777.29 | 99.40 | 185.65 | 100.94 |
| Cash and cash equivalents | 1 114.87 | 777.29 | 99.40 | 185.65 | 100.94 |
| Balance sheet total (assets) | 1 476.71 | 1 188.41 | 854.52 | 915.58 | 1 037.85 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Share premium account | 204.42 | 204.42 | 204.42 | 204.42 | 204.42 |
| Shares repurchased | 300.00 | 43.00 | |||
| Retained earnings | - 488.13 | 62.25 | 171.52 | 7.87 | 51.65 |
| Profit of the financial year | 550.38 | 109.26 | - 120.65 | 43.77 | 22.69 |
| Shareholders equity total | 646.67 | 455.94 | 335.29 | 379.06 | 358.76 |
| Non-current liabilities total | |||||
| Current trade creditors | 58.45 | 27.52 | 51.18 | 1.79 | 171.20 |
| Current owed to participating | 43.70 | 15.58 | 21.31 | 27.46 | 37.59 |
| Current owed to group member | 133.18 | ||||
| Short-term deferred tax liabilities | 112.18 | 34.20 | |||
| Other non-interest bearing current liabilities | 615.70 | 655.18 | 446.75 | 507.27 | 337.11 |
| Current liabilities total | 830.03 | 732.47 | 519.24 | 536.52 | 679.09 |
| Balance sheet total (liabilities) | 1 476.71 | 1 188.41 | 854.52 | 915.58 | 1 037.85 |
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.