Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 819.93 | 1 618.78 | 1 696.45 | 1 666.95 |
| Employee benefit expenses | - 693.02 | -1 138.03 | -1 361.78 | -1 847.06 |
| Other operating expenses | -26.00 | |||
| Total depreciation | -16.16 | -16.16 | -25.36 | |
| EBIT | 100.91 | 464.59 | 318.51 | - 205.48 |
| Other financial income | 0.21 | |||
| Other financial expenses | -2.18 | -4.20 | -22.88 | -12.68 |
| Pre-tax profit | 98.73 | 460.38 | 295.63 | - 217.95 |
| Income taxes | -22.67 | - 129.50 | -69.97 | 45.37 |
| Net earnings | 76.06 | 330.88 | 225.66 | - 172.58 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 56.00 | 64.64 | 48.48 | 69.13 |
| Tangible assets total | 56.00 | 64.64 | 48.48 | 69.13 |
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 12.63 | 179.48 | 140.38 | 146.61 |
| Prepayments and accrued income | 66.93 | |||
| Current other receivables | 55.72 | 230.01 | 3.00 | |
| Current deferred tax assets | 74.61 | |||
| Short term receivables total | 68.34 | 409.50 | 143.38 | 288.15 |
| Cash and bank deposits | 331.63 | 215.91 | 499.61 | 36.12 |
| Cash and cash equivalents | 331.63 | 215.91 | 499.61 | 36.12 |
| Balance sheet total (assets) | 455.97 | 690.05 | 691.47 | 393.40 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 90.00 | |||
| Retained earnings | 10.00 | - 213.94 | -83.06 | 142.60 |
| Profit of the financial year | 76.06 | 330.88 | 225.66 | - 172.58 |
| Shareholders equity total | 126.06 | 156.94 | 272.60 | 10.03 |
| Provisions | 27.31 | 0.77 | ||
| Non-current liabilities total | ||||
| Current trade creditors | 52.47 | 83.66 | 12.00 | 44.50 |
| Current owed to participating | 57.89 | |||
| Short-term deferred tax liabilities | 22.67 | 124.86 | 86.51 | |
| Other non-interest bearing current liabilities | 254.77 | 297.27 | 261.71 | 338.87 |
| Current liabilities total | 329.91 | 505.80 | 418.11 | 383.37 |
| Balance sheet total (liabilities) | 455.97 | 690.05 | 691.47 | 393.40 |
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.