Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 181.24 | 76.13 | 390.81 | 120.70 | 235.80 |
| Employee benefit expenses | - 241.90 | - 249.90 | - 226.11 | - 245.16 | - 275.77 |
| Total depreciation | -4.70 | -4.31 | |||
| EBIT | -65.36 | - 178.08 | 164.71 | - 124.46 | -39.97 |
| Other financial income | 5.98 | ||||
| Other financial expenses | -0.93 | -0.39 | -0.84 | -69.22 | -1.03 |
| Pre-tax profit | -66.29 | - 178.48 | 163.86 | - 193.68 | -35.02 |
| Income taxes | 20.03 | 35.66 | |||
| Net earnings | -46.26 | - 178.48 | 163.86 | - 158.02 | -35.02 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 4.31 | ||||
| Tangible assets total | 4.31 | ||||
| Investments total | |||||
| Deferred tax assets | 35.66 | 35.66 | |||
| Long term receivables total | 35.66 | 35.66 | |||
| Finished products/goods | 16.50 | 20.00 | 20.00 | ||
| Inventories total | 16.50 | 20.00 | 20.00 | ||
| Current trade debtors | 147.90 | 11.42 | 106.18 | 42.44 | 30.15 |
| Current amounts owed by group member comp. | 173.12 | 74.71 | 204.87 | ||
| Current other receivables | -13.67 | ||||
| Short term receivables total | 321.02 | 86.13 | 311.05 | 28.77 | 30.15 |
| Other current investments | 13.67 | 13.67 | |||
| Cash and bank deposits | 94.41 | 85.21 | 62.78 | 82.13 | 31.58 |
| Cash and cash equivalents | 94.41 | 85.21 | 62.78 | 95.80 | 45.25 |
| Balance sheet total (assets) | 436.25 | 191.34 | 393.83 | 160.23 | 111.06 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 181.01 | 134.75 | -43.73 | 120.13 | -37.89 |
| Profit of the financial year | -46.26 | - 178.48 | 163.86 | - 158.02 | -35.02 |
| Shareholders equity total | 184.75 | 6.27 | 170.13 | 12.11 | -22.91 |
| Non-current liabilities total | |||||
| Current trade creditors | 24.96 | 54.32 | 31.49 | 18.64 | 21.31 |
| Current owed to participating | 20.08 | 1.00 | |||
| Current owed to group member | 139.41 | 54.00 | 61.98 | 61.98 | |
| Other non-interest bearing current liabilities | 87.13 | 130.75 | 138.22 | 47.41 | 49.68 |
| Current liabilities total | 251.50 | 185.07 | 223.70 | 148.11 | 133.97 |
| Balance sheet total (liabilities) | 436.25 | 191.34 | 393.83 | 160.23 | 111.06 |
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.