Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 16 457.15 | 17 243.85 | 18 294.63 | 17 165.67 | 12 939.23 |
| Employee benefit expenses | -13 526.38 | -9 732.74 | -11 328.79 | -9 299.96 | -9 132.81 |
| Total depreciation | -44.33 | -26.69 | |||
| EBIT | 2 886.44 | 7 484.41 | 6 965.84 | 7 865.70 | 3 806.41 |
| Other financial income | 1.55 | 47.65 | 5.10 | 48.66 | 280.67 |
| Other financial expenses | -87.86 | -32.48 | -8.31 | -70.87 | 18.35 |
| Pre-tax profit | 2 800.13 | 7 499.58 | 6 962.63 | 7 843.49 | 4 105.43 |
| Income taxes | - 622.81 | -1 655.64 | -1 535.12 | -1 742.41 | - 902.31 |
| Net earnings | 2 177.32 | 5 843.94 | 5 427.51 | 6 101.08 | 3 203.13 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 26.70 | ||||
| Tangible assets total | 26.70 | ||||
| Other receivables | 245.32 | 245.32 | |||
| Investments total | 245.32 | 245.32 | |||
| Non-current other receivables | 735.62 | 260.59 | 266.65 | ||
| Long term receivables total | 735.62 | 260.59 | 266.65 | ||
| Finished products/goods | 74.32 | 5.65 | 67.02 | 67.50 | 3.35 |
| Inventories total | 74.32 | 5.65 | 67.02 | 67.50 | 3.35 |
| Current trade debtors | 31 653.35 | 25 984.40 | 27 001.76 | 27 016.94 | 11 740.26 |
| Current amounts owed by group member comp. | 858.23 | 53.63 | 426.62 | 1 673.34 | |
| Prepayments and accrued income | 128.83 | 0.34 | 5.59 | 2.28 | |
| Current deferred tax assets | 125.23 | 104.87 | 82.91 | 18.03 | 13.52 |
| Short term receivables total | 32 765.63 | 26 089.61 | 27 143.89 | 27 463.86 | 13 427.12 |
| Cash and bank deposits | 6 690.99 | 7 607.77 | 11 455.85 | 9 914.68 | 16 924.73 |
| Cash and cash equivalents | 6 690.99 | 7 607.77 | 11 455.85 | 9 914.68 | 16 924.73 |
| Balance sheet total (assets) | 40 293.25 | 33 963.62 | 38 933.40 | 37 691.36 | 30 600.52 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 8 960.00 | 6 910.00 | 10 000.00 | ||
| Retained earnings | 17 992.67 | 20 169.99 | 17 053.93 | 15 571.44 | 11 672.52 |
| Profit of the financial year | 2 177.32 | 5 843.94 | 5 427.51 | 6 101.08 | 3 203.13 |
| Shareholders equity total | 21 169.99 | 27 013.93 | 32 441.44 | 29 582.52 | 25 875.65 |
| Provisions | 514.86 | ||||
| Non-current other liabilities | 665.35 | 887.07 | 975.68 | 571.66 | 548.11 |
| Non-current deferred tax liabilities | 359.98 | 1 384.28 | 1 305.16 | 1 093.52 | 581.80 |
| Non-current liabilities total | 1 025.33 | 2 271.35 | 2 280.84 | 1 665.18 | 1 129.91 |
| Current trade creditors | 162.06 | 51.89 | 162.73 | 190.98 | 132.47 |
| Current owed to group member | 12 714.17 | 1 871.26 | 512.19 | 2 611.69 | 73.98 |
| Short-term deferred tax liabilities | 475.42 | 68.98 | 1 133.28 | 292.00 | 1 093.52 |
| Other non-interest bearing current liabilities | 4 746.27 | 2 686.20 | 2 402.91 | 3 348.98 | 1 780.13 |
| Current liabilities total | 18 097.93 | 4 678.34 | 4 211.12 | 6 443.65 | 3 080.10 |
| Balance sheet total (liabilities) | 40 293.25 | 33 963.62 | 38 933.40 | 37 691.36 | 30 600.52 |
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.