Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9.55 | 17.77 | 140.17 | - 122.12 | -21.23 |
| Employee benefit expenses | -1.24 | -59.52 | -31.50 | ||
| EBIT | 8.31 | 17.77 | 80.65 | - 153.63 | -21.23 |
| Other financial expenses | -0.14 | -0.13 | 0.26 | -0.44 | -0.37 |
| Pre-tax profit | 8.17 | 17.63 | 80.91 | - 154.07 | -21.61 |
| Income taxes | -1.80 | -3.88 | -22.20 | ||
| Net earnings | 6.36 | 13.75 | 58.71 | - 154.07 | -21.61 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 890.03 | 1 222.03 | 1 236.55 | 1 319.12 | 1 224.41 |
| Inventories total | 890.03 | 1 222.03 | 1 236.55 | 1 319.12 | 1 224.41 |
| Current trade debtors | 88.00 | 104.31 | 16.98 | ||
| Current other receivables | 17.98 | 49.46 | |||
| Short term receivables total | 105.98 | 49.46 | 104.31 | 16.98 | |
| Cash and bank deposits | 0.49 | 0.60 | 15.76 | 40.85 | |
| Cash and cash equivalents | 0.49 | 0.60 | 15.76 | 40.85 | |
| Balance sheet total (assets) | 996.50 | 1 272.09 | 1 356.63 | 1 376.94 | 1 224.41 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | -70.16 | -63.80 | -50.05 | 8.67 | - 145.41 |
| Profit of the financial year | 6.36 | 13.75 | 58.71 | - 154.07 | -21.61 |
| Shareholders equity total | 436.20 | 449.95 | 508.67 | 354.60 | 332.99 |
| Non-current deferred tax liabilities | 8.10 | 8.25 | |||
| Non-current liabilities total | 8.10 | 8.25 | |||
| Current loans from credit institutions | 0.35 | ||||
| Current trade creditors | 20.48 | 34.75 | 34.75 | 26.76 | 34.75 |
| Current owed to group member | 518.89 | 787.39 | 799.89 | 987.33 | 838.03 |
| Other non-interest bearing current liabilities | 20.93 | 5.22 | 18.29 | ||
| Current liabilities total | 560.30 | 822.14 | 839.86 | 1 014.09 | 891.42 |
| Balance sheet total (liabilities) | 996.50 | 1 272.09 | 1 356.63 | 1 376.94 | 1 224.41 |
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.