Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 564.00 | 960.00 | 1 276.00 | 1 135.00 | 1 069.86 |
| Employee benefit expenses | - 646.00 | - 641.00 | - 784.00 | - 835.00 | - 829.01 |
| Other operating expenses | -5.00 | ||||
| Total depreciation | -42.00 | -67.00 | -58.00 | -58.00 | -57.88 |
| EBIT | 871.00 | 252.00 | 434.00 | 242.00 | 182.97 |
| Other financial expenses | -20.00 | -18.00 | -29.00 | -19.00 | -16.78 |
| Pre-tax profit | 851.00 | 234.00 | 405.00 | 223.00 | 166.19 |
| Income taxes | - 187.00 | -52.00 | -89.00 | -49.00 | -36.96 |
| Net earnings | 664.00 | 182.00 | 316.00 | 174.00 | 129.23 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 99.00 | 311.00 | 252.00 | 194.00 | 136.26 |
| Tangible assets total | 99.00 | 311.00 | 252.00 | 194.00 | 136.26 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 342.00 | 1 184.00 | 1 045.00 | 626.00 | 591.12 |
| Prepayments and accrued income | 3.00 | ||||
| Current other receivables | 22.00 | 195.00 | 22.00 | 22.00 | 26.41 |
| Short term receivables total | 367.00 | 1 379.00 | 1 067.00 | 648.00 | 617.53 |
| Cash and bank deposits | 883.00 | 147.00 | 656.00 | 537.00 | 850.92 |
| Cash and cash equivalents | 883.00 | 147.00 | 656.00 | 537.00 | 850.92 |
| Balance sheet total (assets) | 1 349.00 | 1 837.00 | 1 975.00 | 1 379.00 | 1 604.71 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 660.00 | 190.00 | 310.00 | 175.00 | 130.00 |
| Retained earnings | - 582.00 | - 108.00 | - 236.00 | -95.00 | -51.19 |
| Profit of the financial year | 664.00 | 182.00 | 316.00 | 174.00 | 129.23 |
| Shareholders equity total | 867.00 | 389.00 | 515.00 | 379.00 | 333.04 |
| Provisions | 9.00 | 26.00 | 24.00 | 19.00 | 12.23 |
| Non-current liabilities total | |||||
| Current trade creditors | 36.00 | 125.00 | 84.00 | 67.00 | 38.33 |
| Short-term deferred tax liabilities | 193.00 | 35.00 | 91.00 | 54.00 | 43.78 |
| Other non-interest bearing current liabilities | 244.00 | 1 262.00 | 1 261.00 | 860.00 | 1 177.33 |
| Current liabilities total | 473.00 | 1 422.00 | 1 436.00 | 981.00 | 1 259.44 |
| Balance sheet total (liabilities) | 1 349.00 | 1 837.00 | 1 975.00 | 1 379.00 | 1 604.71 |
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.