Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 917.48 | 862.53 | 551.98 | 430.51 | 266.01 |
| Employee benefit expenses | - 961.74 | - 762.05 | - 563.46 | - 368.69 | -6.71 |
| Other operating expenses | -10.74 | -21.20 | -40.00 | ||
| Total depreciation | -32.72 | -30.90 | -9.00 | -11.50 | -2.75 |
| EBIT | -76.98 | 58.84 | -41.68 | 50.32 | 216.55 |
| Other financial expenses | -7.62 | -0.88 | -1.37 | -19.58 | -8.21 |
| Pre-tax profit | -84.60 | 57.96 | -43.05 | 30.74 | 208.33 |
| Income taxes | 15.73 | -13.30 | 9.42 | -11.13 | -48.50 |
| Net earnings | -68.87 | 44.66 | -33.62 | 19.61 | 159.84 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 35.89 | 38.25 | 29.25 | 42.75 | |
| Tangible assets total | 35.89 | 38.25 | 29.25 | 42.75 | |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 143.24 | 168.95 | 93.32 | 329.58 | 861.97 |
| Prepayments and accrued income | 13.08 | 14.77 | 1.87 | ||
| Current other receivables | 169.86 | 170.05 | 163.74 | 154.50 | 245.00 |
| Current deferred tax assets | 22.48 | 19.18 | 30.66 | 19.53 | 15.04 |
| Short term receivables total | 335.58 | 371.27 | 302.49 | 505.48 | 1 122.00 |
| Cash and bank deposits | 152.71 | 322.90 | 210.28 | 145.83 | 301.69 |
| Cash and cash equivalents | 152.71 | 322.90 | 210.28 | 145.83 | 301.69 |
| Balance sheet total (assets) | 524.19 | 732.41 | 542.02 | 694.06 | 1 423.69 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Other reserves | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Other restricted equity | - 150.00 | - 150.00 | - 150.00 | - 150.00 | - 150.00 |
| Retained earnings | 104.51 | 35.64 | 80.30 | 46.68 | 66.30 |
| Profit of the financial year | -68.87 | 44.66 | -33.62 | 19.61 | 159.84 |
| Shareholders equity total | 235.64 | 280.30 | 246.68 | 266.30 | 426.13 |
| Non-current liabilities total | |||||
| Current trade creditors | 92.01 | 163.13 | 79.74 | 311.32 | 830.70 |
| Current owed to participating | 63.98 | 93.61 | 93.06 | 83.36 | 69.24 |
| Short-term deferred tax liabilities | 50.01 | ||||
| Other non-interest bearing current liabilities | 132.56 | 195.36 | 122.55 | 33.09 | 47.61 |
| Current liabilities total | 288.55 | 452.11 | 295.34 | 427.77 | 997.55 |
| Balance sheet total (liabilities) | 524.19 | 732.41 | 542.02 | 694.06 | 1 423.69 |
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.