Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6.17 | 49.71 | 87.56 | 124.70 | 186.02 |
| Employee benefit expenses | -1.89 | -12.72 | -51.35 | -48.02 | - 133.28 |
| Total depreciation | -14.38 | -4.81 | |||
| EBIT | -10.10 | 32.18 | 36.20 | 76.68 | 52.74 |
| Other financial income | 0.11 | 0.00 | |||
| Other financial expenses | -7.55 | -5.24 | -13.74 | -4.77 | -3.45 |
| Pre-tax profit | -17.66 | 26.94 | 22.46 | 72.01 | 49.29 |
| Income taxes | 3.49 | -6.51 | -7.26 | -16.06 | -11.13 |
| Net earnings | -14.17 | 20.42 | 15.20 | 55.95 | 38.16 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 4.81 | ||||
| Tangible assets total | 4.81 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 13.42 | 31.40 | 21.95 | 33.10 | |
| Prepayments and accrued income | 0.31 | 1.40 | 1.40 | 5.29 | |
| Current other receivables | 1.03 | 16.00 | |||
| Current deferred tax assets | 40.63 | 34.12 | 26.86 | 10.80 | |
| Short term receivables total | 40.94 | 47.54 | 60.70 | 34.14 | 54.39 |
| Cash and bank deposits | 1.23 | 0.04 | 0.61 | 2.79 | |
| Cash and cash equivalents | 1.23 | 0.04 | 0.61 | 2.79 | |
| Balance sheet total (assets) | 46.99 | 47.58 | 61.30 | 36.94 | 54.39 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 291.83 | - 306.00 | - 285.57 | - 270.37 | - 214.42 |
| Profit of the financial year | -14.17 | 20.42 | 15.20 | 55.95 | 38.16 |
| Shareholders equity total | - 181.00 | - 160.57 | - 145.37 | -89.42 | -51.25 |
| Non-current other liabilities | 22.50 | ||||
| Non-current liabilities total | 22.50 | ||||
| Current loans from credit institutions | 0.95 | ||||
| Current trade creditors | 6.92 | 9.49 | 7.25 | 7.10 | 7.51 |
| Other non-interest bearing current liabilities | 221.07 | 198.66 | 199.43 | 119.25 | 74.68 |
| Current liabilities total | 227.99 | 208.16 | 206.68 | 126.35 | 83.14 |
| Balance sheet total (liabilities) | 46.99 | 47.58 | 61.30 | 36.94 | 54.39 |
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.