Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 328.55 | 1 981.26 | 2 642.26 |
| Employee benefit expenses | - 640.82 | -1 987.40 | -2 670.15 |
| EBIT | - 312.26 | -6.13 | -27.89 |
| Other financial income | 0.45 | 0.26 | |
| Other financial expenses | -1.26 | -1.28 | -5.30 |
| Pre-tax profit | - 313.07 | -7.15 | -33.20 |
| Income taxes | 67.32 | -1.76 | 4.06 |
| Net earnings | - 245.75 | -8.91 | -29.14 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 268.03 | 264.14 | 319.19 |
| Current other receivables | 16.53 | 19.78 | 124.19 |
| Current deferred tax assets | 60.78 | 59.02 | 63.08 |
| Short term receivables total | 345.34 | 342.94 | 506.45 |
| Cash and bank deposits | 297.56 | 397.09 | 239.29 |
| Cash and cash equivalents | 297.56 | 397.09 | 239.29 |
| Balance sheet total (assets) | 642.90 | 740.02 | 745.75 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 |
| Retained earnings | - 245.75 | - 254.67 | |
| Profit of the financial year | - 245.75 | -8.91 | -29.14 |
| Shareholders equity total | 254.25 | 245.33 | 216.19 |
| Non-current liabilities total | |||
| Current trade creditors | 129.18 | 103.09 | 143.90 |
| Current owed to participating | 0.39 | 0.39 | 1.85 |
| Other non-interest bearing current liabilities | 259.09 | 391.21 | 383.80 |
| Current liabilities total | 388.65 | 494.69 | 529.55 |
| Balance sheet total (liabilities) | 642.90 | 740.02 | 745.75 |
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.