Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 4 719.45 | 5 807.92 | 4 859.28 | 4 234.52 | |
| Costs of manufacturing | -1 407.08 | -1 543.92 | -1 448.29 | - 535.03 | |
| External services | 508.40 | 698.90 | 657.43 | 798.69 | |
| Gross profit | 2 271.41 | 2 803.97 | 3 565.10 | 2 753.57 | 2 900.79 |
| Employee benefit expenses | -2 171.36 | -2 415.14 | -2 786.24 | -2 725.53 | -2 371.55 |
| Total depreciation | -52.39 | -52.39 | -52.39 | -20.96 | -79.35 |
| EBIT | 47.66 | 336.44 | 726.46 | 7.08 | 449.89 |
| Other financial income | 0.90 | 0.91 | |||
| Other financial expenses | -0.37 | -4.35 | -6.26 | -10.32 | |
| Pre-tax profit | 47.29 | 332.09 | 720.20 | -2.34 | 450.80 |
| Income taxes | -10.87 | -73.18 | - 167.61 | -8.27 | - 112.09 |
| Net earnings | 36.41 | 258.91 | 552.59 | -10.61 | 338.70 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 125.74 | 73.35 | 20.96 | 714.19 | |
| Intangible assets total | 125.74 | 73.35 | 20.96 | 714.19 | |
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 3.75 | 3.75 | 5.06 | ||
| Prepayments and accrued income | 84.97 | ||||
| Current other receivables | 1.96 | 1.96 | 8.52 | 9.60 | -68.22 |
| Current deferred tax assets | 6.47 | 6.16 | 23.15 | ||
| Short term receivables total | 8.43 | 1.96 | 18.43 | 36.50 | 21.80 |
| Other current investments | 30.00 | 30.00 | 30.00 | 30.00 | |
| Current other shares and ownership | 515.75 | ||||
| Cash and bank deposits | 701.73 | 1 951.08 | 1 860.21 | 912.21 | 539.35 |
| Cash and cash equivalents | 701.73 | 1 981.08 | 1 890.21 | 942.21 | 1 085.10 |
| Balance sheet total (assets) | 835.91 | 2 056.39 | 1 929.59 | 978.71 | 1 821.09 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Other reserves | 280.00 | 400.00 | |||
| Retained earnings | 1.12 | - 242.47 | - 383.56 | 169.03 | 158.42 |
| Profit of the financial year | 36.41 | 258.91 | 552.59 | -10.61 | 338.70 |
| Shareholders equity total | 87.53 | 346.44 | 619.03 | 208.42 | 547.13 |
| Provisions | 8.52 | 1.78 | 26.19 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 136.51 | 110.40 | 259.96 | 199.83 | 300.79 |
| Current owed to group member | 380.46 | ||||
| Short-term deferred tax liabilities | 75.84 | 168.86 | 57.83 | ||
| Other non-interest bearing current liabilities | 603.35 | 1 521.94 | 881.74 | 570.46 | 508.70 |
| Current liabilities total | 739.86 | 1 708.17 | 1 310.56 | 770.29 | 1 247.78 |
| Balance sheet total (liabilities) | 835.91 | 2 056.39 | 1 929.59 | 978.71 | 1 821.09 |
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.