Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 136.39 | 275.66 | 194.15 | 206.29 | 0.54 |
| Employee benefit expenses | -57.56 | -63.29 | - 218.88 | - 222.12 | - 186.88 |
| Total depreciation | -8.33 | -8.33 | |||
| EBIT | 78.84 | 212.37 | -24.73 | -24.16 | - 194.67 |
| Other financial income | 0.04 | 0.31 | 0.16 | 3.74 | 1.59 |
| Other financial expenses | -4.27 | -2.73 | -5.81 | -10.36 | -2.70 |
| Pre-tax profit | 74.61 | 209.95 | -30.38 | -30.79 | - 195.78 |
| Income taxes | -17.39 | -47.75 | 3.74 | 6.42 | 43.02 |
| Net earnings | 57.22 | 162.19 | -26.64 | -24.37 | - 152.76 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 16.67 | 8.33 | |||
| Tangible assets total | 16.67 | 8.33 | |||
| Other receivables | 5.00 | 5.00 | 5.00 | ||
| Investments total | 5.00 | 5.00 | 5.00 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 43.80 | 46.37 | 86.27 | 18.23 | |
| Prepayments and accrued income | 91.85 | 4.00 | |||
| Current other receivables | 56.59 | 200.00 | |||
| Current deferred tax assets | 23.40 | 38.65 | 63.05 | ||
| Short term receivables total | 100.39 | 338.22 | 23.40 | 128.92 | 81.28 |
| Cash and bank deposits | 426.03 | 424.22 | 634.43 | 442.14 | 319.37 |
| Cash and cash equivalents | 426.03 | 424.22 | 634.43 | 442.14 | 319.37 |
| Balance sheet total (assets) | 526.42 | 762.43 | 679.50 | 584.39 | 405.64 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 269.59 | 326.81 | 489.00 | 462.36 | 437.99 |
| Profit of the financial year | 57.22 | 162.19 | -26.64 | -24.37 | - 152.76 |
| Shareholders equity total | 406.81 | 569.00 | 542.36 | 517.99 | 365.23 |
| Provisions | 2.39 | 3.67 | 1.83 | 1.17 | |
| Non-current trade creditors | 8.18 | ||||
| Non-current liabilities total | 8.18 | ||||
| Advances received | 3.07 | ||||
| Current trade creditors | 9.65 | 67.11 | 14.07 | 12.58 | |
| Short-term deferred tax liabilities | 103.74 | 137.49 | |||
| Other non-interest bearing current liabilities | 7.70 | 43.91 | 63.29 | 50.51 | 26.66 |
| Current liabilities total | 111.44 | 191.05 | 133.47 | 64.57 | 39.25 |
| Balance sheet total (liabilities) | 526.42 | 762.43 | 679.50 | 584.39 | 405.64 |
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.