Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 117.77 | -3.78 | 62.94 | -72.09 | - 217.25 |
| EBIT | 117.77 | -3.78 | 62.94 | -72.09 | - 217.25 |
| Other financial income | 0.10 | 0.70 | 0.90 | 1.30 | |
| Other financial expenses | -4.15 | -1.24 | -3.62 | -2.94 | -6.22 |
| Pre-tax profit | 113.61 | -4.92 | 60.02 | -74.13 | - 222.17 |
| Income taxes | -25.18 | -83.15 | |||
| Net earnings | 88.44 | -88.07 | 60.02 | -74.13 | - 222.17 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 65.20 | 78.24 | 72.69 | 45.95 | 65.30 |
| Inventories total | 65.20 | 78.24 | 72.69 | 45.95 | 65.30 |
| Current amounts owed by group member comp. | 6.25 | 12.60 | 19.55 | 26.70 | 34.15 |
| Current other receivables | 12.20 | 4.13 | 7.34 | ||
| Current deferred tax assets | 83.15 | ||||
| Short term receivables total | 101.60 | 16.73 | 26.89 | 26.70 | 34.15 |
| Cash and bank deposits | 97.35 | 82.36 | 122.47 | 86.20 | 22.01 |
| Cash and cash equivalents | 97.35 | 82.36 | 122.47 | 86.20 | 22.01 |
| Balance sheet total (assets) | 264.15 | 177.33 | 222.05 | 158.85 | 121.46 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -78.29 | 10.15 | -77.92 | -17.90 | -92.03 |
| Profit of the financial year | 88.44 | -88.07 | 60.02 | -74.13 | - 222.17 |
| Shareholders equity total | 135.15 | 47.08 | 107.10 | 32.97 | - 189.20 |
| Non-current liabilities total | |||||
| Current trade creditors | 12.89 | 2.56 | 114.95 | 93.02 | 123.47 |
| Other non-interest bearing current liabilities | 116.11 | 127.69 | 32.86 | 187.19 | |
| Current liabilities total | 129.00 | 130.25 | 114.95 | 125.88 | 310.66 |
| Balance sheet total (liabilities) | 264.15 | 177.33 | 222.05 | 158.85 | 121.46 |
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.