Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 361.12 | 616.23 | 946.78 | 1 363.79 | 513.89 |
| Employee benefit expenses | - 629.97 | - 639.82 | - 836.32 | -1 242.11 | - 898.27 |
| Total depreciation | -57.30 | -68.76 | -74.36 | -78.36 | -78.36 |
| EBIT | - 326.16 | -92.35 | 36.10 | 43.32 | - 462.74 |
| Other financial expenses | -14.28 | -20.07 | -30.15 | -33.57 | -26.92 |
| Pre-tax profit | - 340.44 | - 112.42 | 5.95 | 9.75 | - 489.66 |
| Net earnings | - 340.44 | - 112.42 | 5.95 | 9.75 | - 489.66 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 286.50 | 217.74 | 148.98 | 80.22 | 11.46 |
| Machinery and equipment | 42.40 | 32.80 | 23.20 | ||
| Tangible assets total | 286.50 | 217.74 | 191.38 | 113.02 | 34.66 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 18.00 | 116.80 | 141.64 | 92.42 | 121.68 |
| Inventories total | 18.00 | 116.80 | 141.64 | 92.42 | 121.68 |
| Current trade debtors | 28.00 | ||||
| Current amounts owed by group member comp. | 2.00 | 6.88 | 11.75 | ||
| Current other receivables | 108.14 | 152.28 | 60.03 | 40.75 | |
| Short term receivables total | 28.00 | 108.14 | 154.28 | 66.90 | 52.50 |
| Cash and bank deposits | 35.72 | 72.18 | 115.39 | 202.34 | 22.69 |
| Cash and cash equivalents | 35.72 | 72.18 | 115.39 | 202.34 | 22.69 |
| Balance sheet total (assets) | 368.22 | 514.86 | 602.69 | 474.69 | 231.53 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 300.00 | 300.00 | 300.00 | 300.00 |
| Retained earnings | - 340.44 | - 452.86 | - 446.91 | - 437.16 | |
| Profit of the financial year | - 340.44 | - 112.42 | 5.95 | 9.75 | - 489.66 |
| Shareholders equity total | - 140.44 | - 152.86 | - 146.91 | - 137.16 | - 626.81 |
| Non-current liabilities total | |||||
| Advances received | 4.00 | 5.40 | 13.20 | 29.56 | 3.75 |
| Current trade creditors | 79.33 | 34.00 | 8.90 | 9.20 | 94.89 |
| Current owed to participating | 362.55 | 547.04 | 571.05 | 352.07 | 605.23 |
| Other non-interest bearing current liabilities | 62.78 | 81.28 | 156.45 | 221.02 | 154.48 |
| Current liabilities total | 508.66 | 667.72 | 749.60 | 611.85 | 858.35 |
| Balance sheet total (liabilities) | 368.22 | 514.86 | 602.69 | 474.69 | 231.53 |
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.