Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 3 226.78 | 3 999.64 | 5 971.06 |
Employee benefit expenses | -3 170.94 | -3 694.96 | -4 345.06 |
Total depreciation | -31.17 | -31.17 | -31.17 |
EBIT | 24.68 | 273.51 | 1 594.83 |
Other financial expenses | -13.10 | -8.38 | -16.38 |
Pre-tax profit | 11.58 | 265.13 | 1 578.45 |
Income taxes | -3.17 | -58.51 | - 347.74 |
Net earnings | 8.42 | 206.62 | 1 230.71 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Machinery and equipment | 124.68 | 93.51 | 62.34 |
Tangible assets total | 124.68 | 93.51 | 62.34 |
Investments total | |||
Long term receivables total | |||
Raw materials and consumables | 228.74 | 160.62 | 176.56 |
Inventories total | 228.74 | 160.62 | 176.56 |
Current trade debtors | 800.08 | 638.52 | 1 929.16 |
Current other receivables | 1.57 | 24.31 | |
Short term receivables total | 800.08 | 640.10 | 1 953.47 |
Cash and bank deposits | 328.40 | 612.95 | |
Cash and cash equivalents | 328.40 | 612.95 | |
Balance sheet total (assets) | 1 153.50 | 1 222.62 | 2 805.32 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Shares repurchased | 117.80 | 122.00 | |
Retained earnings | - 109.38 | -24.76 | |
Profit of the financial year | 8.42 | 206.62 | 1 230.71 |
Shareholders equity total | 48.41 | 255.04 | 1 367.95 |
Provisions | 1.10 | 0.82 | 51.78 |
Non-current liabilities total | |||
Current loans from credit institutions | 141.93 | ||
Current trade creditors | 229.36 | 297.97 | 290.21 |
Short-term deferred tax liabilities | 2.06 | 58.78 | 296.78 |
Other non-interest bearing current liabilities | 730.63 | 610.00 | 798.60 |
Current liabilities total | 1 103.98 | 966.76 | 1 385.59 |
Balance sheet total (liabilities) | 1 153.50 | 1 222.62 | 2 805.32 |
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.