Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 523.04 | 842.73 | 992.82 | 722.38 | 379.35 |
| Employee benefit expenses | -59.83 | -90.55 | -68.00 | -4.70 | -3.23 |
| Total depreciation | -6.51 | -8.68 | |||
| EBIT | 1 456.70 | 743.50 | 924.82 | 717.68 | 376.12 |
| Other financial income | 21.25 | 67.98 | 229.45 | 172.73 | 320.06 |
| Other financial expenses | - 126.49 | -57.95 | -16.04 | - 141.42 | -22.05 |
| Pre-tax profit | 1 351.46 | 753.53 | 1 138.22 | 748.99 | 674.14 |
| Income taxes | - 299.34 | - 167.40 | - 250.40 | - 164.76 | - 148.43 |
| Net earnings | 1 052.12 | 586.13 | 887.82 | 584.23 | 525.70 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 8.68 | ||||
| Tangible assets total | 8.68 | ||||
| Other receivables | 201.71 | 207.77 | 214.00 | 220.42 | 243.14 |
| Investments total | 201.71 | 207.77 | 214.00 | 220.42 | 243.14 |
| Long term receivables total | |||||
| Finished products/goods | 48.63 | ||||
| Inventories total | 48.63 | ||||
| Current trade debtors | 10 844.68 | 11 289.69 | 12 187.48 | 14 145.45 | 15 112.76 |
| Current amounts owed by group member comp. | 439.52 | 803.66 | 1 133.50 | 1 278.70 | 1 407.71 |
| Current other receivables | 2.25 | 1.22 | 1.40 | 2.84 | 2.55 |
| Short term receivables total | 11 286.45 | 12 094.57 | 13 322.39 | 15 426.99 | 16 523.02 |
| Cash and bank deposits | 192.52 | 1 920.54 | 1 293.01 | 1 203.41 | 323.87 |
| Cash and cash equivalents | 192.52 | 1 920.54 | 1 293.01 | 1 203.41 | 323.87 |
| Balance sheet total (assets) | 11 689.36 | 14 222.88 | 14 829.40 | 16 850.82 | 17 138.65 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 5 467.12 | 6 519.24 | 7 105.37 | 7 993.19 | 8 577.43 |
| Profit of the financial year | 1 052.12 | 586.13 | 887.82 | 584.23 | 525.70 |
| Shareholders equity total | 7 019.24 | 7 605.37 | 8 493.19 | 9 077.43 | 9 603.13 |
| Provisions | 1.91 | ||||
| Non-current deferred tax liabilities | 164.76 | 148.43 | |||
| Non-current liabilities total | 164.76 | 148.43 | |||
| Current trade creditors | 1 368.29 | 2 232.46 | 2 832.93 | 3 922.63 | 4 255.98 |
| Current owed to participating | 37.57 | 34.72 | 32.53 | 32.53 | 31.98 |
| Current owed to group member | 2 444.93 | 2 304.27 | 2 454.26 | 2 668.15 | 2 720.98 |
| Short-term deferred tax liabilities | 297.75 | 169.31 | 250.40 | ||
| Other non-interest bearing current liabilities | 452.95 | 452.52 | 319.10 | 217.67 | 178.58 |
| Accruals and deferred income | 66.72 | 1 424.22 | 446.97 | 767.66 | 199.57 |
| Current liabilities total | 4 668.21 | 6 617.50 | 6 336.20 | 7 608.64 | 7 387.09 |
| Balance sheet total (liabilities) | 11 689.36 | 14 222.88 | 14 829.40 | 16 850.82 | 17 138.65 |
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.