Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 684.54 | 781.81 | 300.56 | 455.12 | 288.15 |
| Employee benefit expenses | - 630.26 | - 637.17 | - 337.67 | - 616.86 | - 553.73 |
| EBIT | 54.28 | 144.64 | -37.10 | - 161.73 | - 265.58 |
| Other financial income | 13.25 | 16.14 | |||
| Other financial expenses | -46.00 | -58.80 | -19.33 | -6.52 | -1.94 |
| Pre-tax profit | 8.28 | 85.84 | -56.44 | - 155.00 | - 251.38 |
| Income taxes | -4.66 | -21.08 | 11.48 | 31.01 | 52.84 |
| Net earnings | 3.61 | 64.77 | -44.95 | - 123.98 | - 198.54 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 261.90 | 129.43 | 91.85 | 97.24 | 90.28 |
| Current amounts owed by group member comp. | 326.31 | 357.52 | 391.23 | ||
| Current deferred tax assets | 11.48 | 31.01 | 83.85 | ||
| Short term receivables total | 261.90 | 129.43 | 429.65 | 485.77 | 565.36 |
| Cash and bank deposits | 2 081.52 | 2 466.40 | 688.52 | 571.61 | 283.10 |
| Cash and cash equivalents | 2 081.52 | 2 466.40 | 688.52 | 571.61 | 283.10 |
| Balance sheet total (assets) | 2 343.42 | 2 595.83 | 1 118.17 | 1 057.38 | 848.46 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 807.24 | 810.85 | 875.62 | 830.67 | 706.68 |
| Profit of the financial year | 3.61 | 64.77 | -44.95 | - 123.98 | - 198.54 |
| Shareholders equity total | 935.85 | 1 000.62 | 955.67 | 831.68 | 633.14 |
| Non-current liabilities total | |||||
| Current trade creditors | 9.50 | 9.50 | 38.43 | 13.80 | |
| Current owed to participating | 1.90 | ||||
| Current owed to group member | 1 153.54 | 1 157.46 | |||
| Short-term deferred tax liabilities | 4.66 | 21.08 | |||
| Other non-interest bearing current liabilities | 247.47 | 407.18 | 153.01 | 187.28 | 201.52 |
| Current liabilities total | 1 407.57 | 1 595.21 | 162.51 | 225.70 | 215.32 |
| Balance sheet total (liabilities) | 2 343.42 | 2 595.83 | 1 118.17 | 1 057.38 | 848.46 |
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.