Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 220.29 | 249.00 | 245.13 | 310.51 | 343.28 |
| Employee benefit expenses | - 256.83 | - 271.56 | - 257.10 | - 298.06 | - 345.08 |
| EBIT | -36.54 | -22.56 | -11.97 | 12.45 | -1.80 |
| Other financial income | 1.00 | 1.43 | 0.86 | ||
| Other financial expenses | -3.86 | -1.48 | -0.78 | -1.30 | -0.66 |
| Pre-tax profit | -39.41 | -22.60 | -12.74 | 11.15 | -1.59 |
| Income taxes | 7.85 | -1.00 | |||
| Net earnings | -31.55 | -22.60 | -12.74 | 10.15 | -1.59 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 26.81 | 53.13 | |||
| Current other receivables | 1.17 | 1.85 | 7.36 | 4.98 | 1.23 |
| Current deferred tax assets | 1.00 | 2.00 | 2.00 | ||
| Short term receivables total | 27.98 | 55.98 | 9.36 | 6.99 | 1.23 |
| Cash and bank deposits | 36.79 | 14.76 | 61.26 | 46.52 | |
| Cash and cash equivalents | 36.79 | 14.76 | 61.26 | 46.52 | |
| Balance sheet total (assets) | 64.77 | 55.98 | 24.11 | 68.25 | 47.74 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 7.21 | -24.35 | -46.95 | -59.69 | -49.54 |
| Profit of the financial year | -31.55 | -22.60 | -12.74 | 10.15 | -1.59 |
| Shareholders equity total | 25.65 | 3.05 | -9.69 | 0.46 | -1.13 |
| Non-current deferred tax liabilities | 4.25 | ||||
| Non-current liabilities total | 4.25 | ||||
| Current loans from credit institutions | 0.24 | ||||
| Advances received | 31.45 | ||||
| Current trade creditors | 15.00 | 15.00 | 20.80 | 15.00 | 16.62 |
| Short-term deferred tax liabilities | 6.94 | 4.45 | |||
| Other non-interest bearing current liabilities | 12.93 | 33.24 | 13.00 | 21.34 | 32.25 |
| Current liabilities total | 34.87 | 52.93 | 33.81 | 67.79 | 48.87 |
| Balance sheet total (liabilities) | 64.77 | 55.98 | 24.11 | 68.25 | 47.74 |
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.