Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 617.22 | 14.53 | 2 508.63 | 3 242.36 | 4 574.65 |
| Employee benefit expenses | -2 394.87 | -1 849.49 | - 602.43 | -4.47 | - 237.29 |
| Total depreciation | - 720.00 | - 360.00 | |||
| EBIT | 1 222.35 | -2 554.95 | 1 546.20 | 3 237.89 | 4 337.36 |
| Other financial income | 137.31 | 0.23 | 109.40 | ||
| Other financial expenses | - 443.88 | - 616.42 | - 313.46 | -1 335.12 | -1 319.61 |
| Pre-tax profit | 778.47 | -3 034.07 | 1 232.74 | 1 902.99 | 3 127.15 |
| Income taxes | 35.93 | 23.97 | 0.51 | 410.35 | - 684.28 |
| Net earnings | 814.39 | -3 010.09 | 1 233.25 | 2 313.34 | 2 442.88 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 2 880.00 | ||||
| Tangible assets total | 2 880.00 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 12 527.38 | 2 525.34 | 1 546.85 | 7 727.97 | 4 780.71 |
| Current amounts owed by group member comp. | 557.83 | 518.46 | 530.04 | 917.02 | |
| Prepayments and accrued income | 380.00 | 288.05 | 1 153.22 | 10.05 | 58.05 |
| Current other receivables | 502.14 | 32.13 | 345.23 | 736.13 | 762.58 |
| Current deferred tax assets | 410.35 | ||||
| Short term receivables total | 13 409.52 | 3 403.35 | 3 563.77 | 9 414.53 | 6 518.36 |
| Cash and bank deposits | 323.25 | 752.53 | 9.89 | 3 878.91 | 2 500.54 |
| Cash and cash equivalents | 323.25 | 752.53 | 9.89 | 3 878.91 | 2 500.54 |
| Balance sheet total (assets) | 13 732.76 | 7 035.88 | 3 573.66 | 13 293.44 | 9 018.90 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 1 048.74 | 1 863.13 | -1 146.96 | 86.29 | 2 399.63 |
| Profit of the financial year | 814.39 | -3 010.09 | 1 233.25 | 2 313.34 | 2 442.88 |
| Shareholders equity total | 2 363.13 | - 646.96 | 586.29 | 2 899.63 | 5 342.51 |
| Non-current loans from credit institutions | 339.42 | 72.08 | |||
| Non-current owed to group member | 675.00 | 675.00 | 675.00 | 675.00 | |
| Non-current other liabilities | 79.86 | 79.86 | |||
| Non-current deferred tax liabilities | 79.86 | ||||
| Non-current liabilities total | 675.00 | 1 094.27 | 826.94 | 754.86 | |
| Current loans from credit institutions | 4 637.15 | 4 810.95 | 269.06 | 74.34 | |
| Current trade creditors | 5 436.72 | 1 291.17 | 1 482.40 | 8 476.80 | 3 021.72 |
| Current owed to participating | 25.00 | 66.68 | 124.80 | 228.95 | |
| Current owed to group member | 271.69 | ||||
| Short-term deferred tax liabilities | 273.93 | ||||
| Other non-interest bearing current liabilities | 349.07 | 461.45 | 342.29 | 963.00 | 151.79 |
| Current liabilities total | 10 694.63 | 6 588.57 | 2 160.43 | 9 638.95 | 3 676.39 |
| Balance sheet total (liabilities) | 13 732.76 | 7 035.88 | 3 573.66 | 13 293.44 | 9 018.90 |
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.