Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 724.30 | 1 592.29 | 2 053.96 | 2 421.07 | 2 395.46 |
| Employee benefit expenses | -1 806.77 | -1 557.19 | -1 882.05 | -2 412.43 | -2 364.08 |
| Total depreciation | -1.41 | -5.63 | |||
| EBIT | -82.47 | 35.09 | 171.92 | 7.23 | 25.76 |
| Other financial income | 0.20 | 0.91 | 1.21 | ||
| Other financial expenses | -3.50 | -5.05 | -5.38 | -9.99 | -29.89 |
| Pre-tax profit | -85.97 | 30.05 | 166.73 | -1.85 | -2.93 |
| Income taxes | - 176.27 | 9.31 | -24.38 | -10.73 | 13.64 |
| Net earnings | - 262.24 | 39.36 | 142.36 | -12.58 | 10.72 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 43.59 | 37.97 | |||
| Tangible assets total | 43.59 | 37.97 | |||
| Other receivables | 170.00 | 170.00 | |||
| Investments total | 170.00 | 170.00 | |||
| Long term receivables total | |||||
| Raw materials and consumables | 38.89 | 94.27 | 15.00 | ||
| Finished products/goods | 20.00 | 61.75 | |||
| Inventories total | 38.89 | 94.27 | 15.00 | 20.00 | 61.75 |
| Current trade debtors | 379.24 | 584.18 | 2 970.30 | 1 544.61 | 610.34 |
| Current amounts owed by group member comp. | 13.63 | 37.33 | |||
| Prepayments and accrued income | 68.29 | 20.91 | 22.22 | 51.31 | 42.03 |
| Current other receivables | 394.80 | 42.30 | 0.00 | ||
| Current deferred tax assets | 2.92 | ||||
| Short term receivables total | 842.33 | 647.39 | 3 006.15 | 1 595.92 | 692.61 |
| Cash and bank deposits | 283.89 | 356.15 | 61.26 | 204.80 | 714.89 |
| Cash and cash equivalents | 283.89 | 356.15 | 61.26 | 204.80 | 714.89 |
| Balance sheet total (assets) | 1 335.11 | 1 267.81 | 3 082.41 | 1 864.32 | 1 507.23 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 150.00 | ||||
| Retained earnings | 265.93 | 3.69 | - 106.95 | 35.41 | 22.83 |
| Profit of the financial year | - 262.24 | 39.36 | 142.36 | -12.58 | 10.72 |
| Shareholders equity total | 503.69 | 543.05 | 685.41 | 522.83 | 533.55 |
| Provisions | 0.00 | 10.73 | |||
| Non-current other liabilities | 106.35 | ||||
| Non-current deferred tax liabilities | 24.38 | ||||
| Non-current liabilities total | 130.72 | ||||
| Current trade creditors | 87.56 | 250.78 | 1 489.45 | 464.28 | 226.22 |
| Current owed to participating | 31.87 | 0.45 | 0.41 | ||
| Current owed to group member | 1.51 | 26.16 | |||
| Short-term deferred tax liabilities | 9.31 | 24.38 | 24.53 | ||
| Other non-interest bearing current liabilities | 733.04 | 473.98 | 744.95 | 815.50 | 722.52 |
| Current liabilities total | 831.42 | 724.76 | 2 266.28 | 1 330.76 | 973.68 |
| Balance sheet total (liabilities) | 1 335.11 | 1 267.81 | 3 082.41 | 1 864.32 | 1 507.23 |
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.