Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 942.52 | 910.17 | 828.98 | 490.67 |
| Employee benefit expenses | - 532.37 | - 637.90 | - 780.29 | - 735.53 |
| Total depreciation | -19.73 | -43.04 | -9.11 | -2.76 |
| EBIT | 390.42 | 229.23 | 39.59 | - 247.62 |
| Other financial income | 6.05 | 7.00 | 9.41 | |
| Other financial expenses | -7.55 | -8.78 | -6.77 | -0.72 |
| Pre-tax profit | 382.86 | 226.50 | 39.82 | - 238.93 |
| Income taxes | -86.39 | -53.22 | -22.88 | 64.63 |
| Net earnings | 296.47 | 173.28 | 16.94 | - 174.30 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 195.48 | 152.43 | 27.65 | 24.88 |
| Tangible assets total | 195.48 | 152.43 | 27.65 | 24.88 |
| Other receivables | 13.24 | |||
| Investments total | 13.24 | |||
| Non-current other receivables | 303.51 | 209.99 | 224.15 | |
| Long term receivables total | 303.51 | 209.99 | 224.15 | |
| Inventories total | ||||
| Current trade debtors | 79.56 | 128.23 | 246.72 | 8.33 |
| Prepayments and accrued income | 57.41 | 59.80 | 45.44 | |
| Current other receivables | 225.89 | 90.05 | 231.35 | 193.46 |
| Current deferred tax assets | 21.35 | 83.50 | ||
| Short term receivables total | 305.45 | 275.68 | 559.22 | 330.74 |
| Cash and bank deposits | 124.04 | 85.54 | 40.73 | 111.02 |
| Cash and cash equivalents | 124.04 | 85.54 | 40.73 | 111.02 |
| Balance sheet total (assets) | 624.97 | 817.17 | 850.83 | 690.79 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 296.47 | 469.76 | 486.70 | |
| Profit of the financial year | 296.47 | 173.28 | 16.94 | - 174.30 |
| Shareholders equity total | 336.48 | 509.76 | 526.70 | 352.40 |
| Provisions | 7.50 | 6.90 | 13.13 | |
| Non-current liabilities total | ||||
| Current trade creditors | 15.69 | 15.00 | 8.48 | 8.12 |
| Current owed to participating | 138.92 | 266.31 | 274.14 | |
| Short-term deferred tax liabilities | 78.89 | 53.81 | ||
| Other non-interest bearing current liabilities | 186.41 | 92.78 | 36.21 | 56.13 |
| Current liabilities total | 280.99 | 300.51 | 311.00 | 338.39 |
| Balance sheet total (liabilities) | 624.97 | 817.17 | 850.83 | 690.79 |
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.