Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 330.62 | 474.25 | 410.44 | 310.78 | 413.57 |
| Employee benefit expenses | - 345.77 | - 178.77 | - 186.07 | - 183.89 | - 432.52 |
| Total depreciation | -26.00 | -13.70 | -2.22 | -20.48 | -31.79 |
| EBIT | -41.15 | 281.79 | 222.15 | 106.41 | -50.74 |
| Other financial income | 0.06 | ||||
| Other financial expenses | -6.42 | -3.28 | -1.59 | -0.89 | |
| Pre-tax profit | -47.57 | 278.51 | 220.55 | 105.52 | -50.68 |
| Income taxes | -1.00 | -54.38 | -47.83 | -23.18 | 11.15 |
| Net earnings | -48.57 | 224.13 | 172.72 | 82.34 | -39.53 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 8.67 | ||||
| Tangible assets total | 8.67 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 618.88 | 561.46 | 541.80 | 585.43 | 651.40 |
| Inventories total | 618.88 | 561.46 | 541.80 | 585.43 | 651.40 |
| Current trade debtors | 20.64 | 31.40 | 29.52 | 64.99 | 21.88 |
| Prepayments and accrued income | 6.82 | ||||
| Current other receivables | 0.50 | 0.80 | 2.24 | ||
| Current deferred tax assets | 52.50 | 12.00 | 9.60 | 6.40 | 17.55 |
| Short term receivables total | 79.96 | 43.90 | 39.92 | 73.63 | 39.43 |
| Other current investments | 21.50 | 21.50 | 21.50 | 21.50 | 21.50 |
| Cash and bank deposits | 34.01 | 283.30 | 393.24 | 208.32 | 181.99 |
| Cash and cash equivalents | 55.51 | 304.80 | 414.74 | 229.82 | 203.49 |
| Balance sheet total (assets) | 763.01 | 910.17 | 996.47 | 888.89 | 894.32 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | - 164.35 | - 212.92 | 11.21 | 183.93 | 266.28 |
| Profit of the financial year | -48.57 | 224.13 | 172.72 | 82.34 | -39.53 |
| Shareholders equity total | -12.92 | 211.21 | 383.94 | 466.28 | 426.75 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 77.76 | 31.44 | |||
| Current trade creditors | 67.03 | 65.14 | 49.99 | 80.34 | 61.40 |
| Current owed to group member | 524.54 | 466.54 | 377.42 | 183.24 | 283.54 |
| Short-term deferred tax liabilities | 13.88 | 45.43 | 19.98 | ||
| Other non-interest bearing current liabilities | 106.60 | 153.40 | 139.69 | 107.61 | 122.63 |
| Current liabilities total | 775.93 | 698.96 | 612.53 | 422.61 | 467.57 |
| Balance sheet total (liabilities) | 763.01 | 910.17 | 996.47 | 888.89 | 894.32 |
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.