Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 877.25 | 1 556.23 | 1 864.05 | 841.01 | 1 368.68 |
| Employee benefit expenses | - 934.15 | -1 204.19 | -1 322.11 | -1 097.19 | -1 303.10 |
| Total depreciation | -17.56 | -17.56 | -17.56 | -17.56 | -17.56 |
| EBIT | -74.47 | 334.48 | 524.38 | - 273.75 | 48.01 |
| Other financial income | 49.95 | 65.21 | 36.87 | 32.52 | 0.02 |
| Other financial expenses | -35.86 | -20.40 | -17.79 | -12.47 | -35.42 |
| Pre-tax profit | -60.37 | 379.30 | 543.45 | - 253.70 | 12.61 |
| Income taxes | 21.08 | -85.76 | - 120.52 | 54.78 | -4.09 |
| Net earnings | -39.30 | 293.54 | 422.93 | - 198.92 | 8.52 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 88.19 | 70.63 | 53.07 | 35.50 | 17.94 |
| Tangible assets total | 88.19 | 70.63 | 53.07 | 35.50 | 17.94 |
| Other receivables | 10.00 | 10.00 | 10.00 | - 165.55 | 10.00 |
| Investments total | 10.00 | 10.00 | 10.00 | - 165.55 | 10.00 |
| Non-current loans receivable | 175.55 | 175.55 | |||
| Long term receivables total | 175.55 | 175.55 | |||
| Inventories total | |||||
| Current trade debtors | 4.31 | 73.75 | 30.00 | 7.50 | 11.91 |
| Prepayments and accrued income | 24.00 | 30.70 | |||
| Current other receivables | 241.34 | 50.00 | 225.55 | ||
| Current deferred tax assets | 190.78 | 105.03 | 39.29 | 35.20 | |
| Short term receivables total | 436.43 | 178.78 | 80.00 | 296.34 | 77.81 |
| Other current investments | 40.96 | 106.16 | 143.03 | ||
| Cash and bank deposits | 83.74 | 174.45 | 44.04 | 54.58 | |
| Cash and cash equivalents | 40.96 | 189.90 | 317.48 | 44.04 | 54.58 |
| Balance sheet total (assets) | 575.58 | 449.31 | 460.55 | 385.89 | 335.88 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 678.86 | - 718.15 | - 424.61 | -1.68 | - 200.60 |
| Profit of the financial year | -39.30 | 293.54 | 422.93 | - 198.92 | 8.52 |
| Shareholders equity total | - 668.15 | - 374.61 | 48.32 | - 150.60 | - 142.07 |
| Provisions | 15.49 | ||||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 781.58 | 1.39 | 378.76 | ||
| Current trade creditors | 69.69 | 110.97 | 71.83 | 61.29 | 80.08 |
| Other non-interest bearing current liabilities | 392.47 | 711.56 | 324.90 | 96.44 | 397.88 |
| Current liabilities total | 1 243.74 | 823.93 | 396.74 | 536.48 | 477.96 |
| Balance sheet total (liabilities) | 575.58 | 449.31 | 460.55 | 385.89 | 335.88 |
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.