Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 954.01 | 962.01 | 619.49 |
| External services | - 557.55 | - 558.68 | - 356.74 |
| Gross profit | 396.46 | 403.33 | 262.75 |
| Wages and salaries | - 333.30 | - 393.53 | -94.95 |
| Social security expenses | -27.31 | -43.32 | -20.68 |
| EBIT | 35.85 | -33.52 | 147.12 |
| Other financial expenses | -4.50 | -4.41 | -19.78 |
| Pre-tax profit | 31.34 | -37.92 | 127.35 |
| Net earnings | 31.34 | -37.92 | 127.35 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 48.00 | 48.00 | 21.00 |
| Tangible assets total | 48.00 | 48.00 | 21.00 |
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 80.00 | 80.00 | 80.00 |
| Inventories total | 80.00 | 80.00 | 80.00 |
| Current trade debtors | 39.21 | 30.52 | 28.00 |
| Short term receivables total | 39.21 | 30.52 | 28.00 |
| Cash and bank deposits | 143.72 | 90.50 | 114.06 |
| Cash and cash equivalents | 143.72 | 90.50 | 114.06 |
| Balance sheet total (assets) | 310.92 | 249.02 | 243.06 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 163.20 | - 131.86 | - 169.78 |
| Profit of the financial year | 31.34 | -37.92 | 127.35 |
| Shareholders equity total | -91.86 | - 129.78 | -2.44 |
| Non-current loans from credit institutions | 55.71 | 20.29 | |
| Non-current liabilities total | 55.71 | 20.29 | |
| Current trade creditors | 37.72 | 45.11 | 56.96 |
| Current owed to participating | 119.24 | 116.54 | 102.25 |
| Other non-interest bearing current liabilities | 190.10 | 196.86 | 86.28 |
| Current liabilities total | 347.07 | 358.51 | 245.49 |
| Balance sheet total (liabilities) | 310.92 | 249.02 | 243.06 |
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.