Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 141.20 | 324.40 | 599.68 |
| Employee benefit expenses | -90.05 | - 270.57 | - 479.71 |
| Total depreciation | -52.44 | - 135.62 | - 183.74 |
| EBIT | -1.28 | -81.79 | -63.77 |
| Other financial income | 0.03 | ||
| Other financial expenses | -10.63 | -13.46 | -26.69 |
| Pre-tax profit | -11.91 | -95.25 | -90.43 |
| Income taxes | 3.00 | 20.00 | 20.00 |
| Net earnings | -8.91 | -75.25 | -70.43 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Buildings | 36.87 | 180.30 | 229.60 |
| Machinery and equipment | 443.42 | 468.05 | 513.10 |
| Tangible assets total | 480.29 | 648.36 | 742.71 |
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 82.97 | 268.33 | 505.03 |
| Inventories total | 82.97 | 268.33 | 505.03 |
| Current trade debtors | 3.88 | 2.10 | 42.30 |
| Prepayments and accrued income | 6.41 | 6.08 | |
| Current other receivables | 14.05 | 14.05 | 0.05 |
| Current deferred tax assets | 3.00 | 23.00 | 43.00 |
| Short term receivables total | 20.93 | 45.56 | 91.43 |
| Cash and bank deposits | 100.75 | 49.06 | 63.35 |
| Cash and cash equivalents | 100.75 | 49.06 | 63.35 |
| Balance sheet total (assets) | 684.95 | 1 011.31 | 1 402.52 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 160.00 | 160.00 | 160.00 |
| Retained earnings | -8.91 | -84.16 | |
| Profit of the financial year | -8.91 | -75.25 | -70.43 |
| Shareholders equity total | 151.09 | 75.84 | 5.41 |
| Non-current liabilities total | |||
| Current trade creditors | 71.14 | 383.23 | 286.98 |
| Current owed to participating | 462.71 | 543.06 | 926.07 |
| Other non-interest bearing current liabilities | 9.19 | 179.06 | |
| Accruals and deferred income | 5.00 | ||
| Current liabilities total | 533.86 | 935.48 | 1 397.11 |
| Balance sheet total (liabilities) | 684.95 | 1 011.31 | 1 402.52 |
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.