Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 351.00 | 2 332.00 | 2 786.00 | 1 479.00 | 1 479.71 |
| Employee benefit expenses | -3 202.00 | -1 606.00 | -1 758.00 | - 237.00 | -1.26 |
| Other operating expenses | -92.00 | -63.06 | |||
| Total depreciation | - 326.00 | - 132.00 | - 106.00 | -63.00 | -52.50 |
| EBIT | 823.00 | 594.00 | 922.00 | 1 087.00 | 1 362.88 |
| Other financial income | 40.00 | 55.00 | 54.00 | 59.00 | 31.59 |
| Other financial expenses | -24.00 | -24.00 | -18.00 | -19.00 | 25.67 |
| Pre-tax profit | 839.00 | 625.00 | 958.00 | 1 127.00 | 1 420.14 |
| Income taxes | - 186.00 | - 140.00 | - 211.00 | - 248.00 | - 312.61 |
| Net earnings | 653.00 | 485.00 | 747.00 | 879.00 | 1 107.52 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 474.00 | 191.00 | 86.00 | 169.00 | 116.59 |
| Tangible assets total | 474.00 | 191.00 | 86.00 | 169.00 | 116.59 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 164.00 | 140.00 | 118.00 | 190.00 | 209.24 |
| Inventories total | 164.00 | 140.00 | 118.00 | 190.00 | 209.24 |
| Current trade debtors | 1 102.00 | 490.00 | 1 512.00 | 683.00 | 277.50 |
| Current amounts owed by group member comp. | 2 244.00 | 2 584.00 | 2 908.00 | 2 798.00 | 2 866.76 |
| Current owed by particip. interest comp. | 971.00 | 106.00 | 61.00 | 83.18 | |
| Prepayments and accrued income | 47.00 | 50.00 | 37.00 | 140.00 | 114.61 |
| Current other receivables | 491.00 | 34.00 | 34.00 | 110.00 | 48.30 |
| Current deferred tax assets | 35.00 | 34.00 | 39.00 | 37.00 | 36.00 |
| Short term receivables total | 3 919.00 | 4 163.00 | 4 636.00 | 3 829.00 | 3 426.36 |
| Cash and bank deposits | 27.00 | 2.00 | 163.00 | 1 175.00 | 2 973.01 |
| Cash and cash equivalents | 27.00 | 2.00 | 163.00 | 1 175.00 | 2 973.01 |
| Balance sheet total (assets) | 4 584.00 | 4 496.00 | 5 003.00 | 5 363.00 | 6 725.20 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 126.00 | 126.00 | 126.00 | 126.00 | 126.00 |
| Shares repurchased | 650.00 | 450.00 | 750.00 | 850.00 | 3 000.00 |
| Retained earnings | 1 729.00 | 1 931.00 | 1 666.00 | 1 563.00 | - 557.72 |
| Profit of the financial year | 653.00 | 485.00 | 747.00 | 879.00 | 1 107.52 |
| Shareholders equity total | 3 158.00 | 2 992.00 | 3 289.00 | 3 418.00 | 3 675.80 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 68.00 | ||||
| Current trade creditors | 100.00 | 95.00 | 289.00 | 253.00 | 394.06 |
| Current owed to group member | 983.00 | 594.00 | 607.00 | 1 243.00 | 2 128.25 |
| Short-term deferred tax liabilities | 213.00 | 139.00 | 355.00 | 246.00 | 311.61 |
| Other non-interest bearing current liabilities | 110.00 | 579.00 | 322.00 | 116.00 | 159.84 |
| Accruals and deferred income | 20.00 | 29.00 | 141.00 | 87.00 | 55.63 |
| Current liabilities total | 1 426.00 | 1 504.00 | 1 714.00 | 1 945.00 | 3 049.40 |
| Balance sheet total (liabilities) | 4 584.00 | 4 496.00 | 5 003.00 | 5 363.00 | 6 725.20 |
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.