Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 4 081.38 | 1 619.91 | 1 534.42 |
| Employee benefit expenses | -2 043.97 | -1 670.56 | -1 445.90 |
| Total depreciation | -80.04 | -77.94 | -70.08 |
| EBIT | 1 957.38 | - 128.58 | 18.45 |
| Other financial income | 7.87 | 9.28 | 1.25 |
| Other financial expenses | -48.56 | -54.32 | -32.76 |
| Pre-tax profit | 1 916.68 | - 173.62 | -13.06 |
| Income taxes | - 421.88 | 37.00 | 2.62 |
| Net earnings | 1 494.80 | - 136.63 | -10.44 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 218.20 | 140.26 | 70.18 |
| Tangible assets total | 218.20 | 140.26 | 70.18 |
| Participating interests | 114.88 | 162.78 | 156.05 |
| Other receivables | 0.00 | ||
| Investments total | 114.88 | 162.78 | 156.05 |
| Long term receivables total | |||
| Finished products/goods | 2 008.43 | 1 994.83 | 1 777.67 |
| Inventories total | 2 008.43 | 1 994.83 | 1 777.67 |
| Current trade debtors | 29.86 | 42.58 | 20.36 |
| Current other receivables | 739.03 | 908.28 | 93.16 |
| Current deferred tax assets | 24.10 | 26.72 | |
| Short term receivables total | 768.89 | 974.96 | 140.24 |
| Cash and bank deposits | 169.06 | 230.80 | 433.83 |
| Cash and cash equivalents | 169.06 | 230.80 | 433.83 |
| Balance sheet total (assets) | 3 279.46 | 3 503.62 | 2 577.97 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 1 494.81 | 1 358.18 | |
| Profit of the financial year | 1 494.80 | - 136.63 | -10.44 |
| Shareholders equity total | 1 534.80 | 1 398.18 | 1 387.74 |
| Provisions | 12.89 | ||
| Non-current other liabilities | 15.46 | 15.69 | |
| Non-current deferred tax liabilities | 408.98 | ||
| Non-current liabilities total | 424.44 | 15.69 | |
| Advances received | 78.32 | 94.26 | 108.86 |
| Current trade creditors | 312.44 | 349.10 | 283.22 |
| Short-term deferred tax liabilities | 64.44 | ||
| Other non-interest bearing current liabilities | 916.56 | 1 581.96 | 798.15 |
| Current liabilities total | 1 307.32 | 2 089.75 | 1 190.23 |
| Balance sheet total (liabilities) | 3 279.46 | 3 503.62 | 2 577.97 |
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.