Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 756.83 | 1 872.00 | 1 245.70 |
| Employee benefit expenses | - 571.23 | - 818.87 | -1 207.31 |
| EBIT | 185.60 | 1 053.13 | 38.39 |
| Other financial expenses | -2.10 | -4.20 | -1.61 |
| Pre-tax profit | 183.50 | 1 048.93 | 36.77 |
| Income taxes | -38.98 | - 230.80 | -8.87 |
| Net earnings | 144.51 | 818.12 | 27.91 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 177.83 | 22.42 | 111.86 |
| Current owed by particip. interest comp. | 60.00 | 65.00 | |
| Current other receivables | 4.55 | 69.59 | |
| Current deferred tax assets | 9.13 | ||
| Short term receivables total | 237.83 | 91.97 | 190.58 |
| Cash and bank deposits | 56.32 | 1 202.54 | 460.79 |
| Cash and cash equivalents | 56.32 | 1 202.54 | 460.79 |
| Balance sheet total (assets) | 294.15 | 1 294.51 | 651.38 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 500.00 | ||
| Retained earnings | - 355.49 | 462.64 | |
| Profit of the financial year | 144.51 | 818.12 | 27.91 |
| Shareholders equity total | 184.51 | 1 002.64 | 530.55 |
| Non-current liabilities total | |||
| Current owed to participating | 0.01 | 0.01 | |
| Current owed to group member | 1.54 | ||
| Short-term deferred tax liabilities | 38.98 | 230.80 | |
| Other non-interest bearing current liabilities | 70.65 | 61.07 | 119.29 |
| Current liabilities total | 109.63 | 291.87 | 120.83 |
| Balance sheet total (liabilities) | 294.15 | 1 294.51 | 651.38 |
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.