Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 614.44 | 421.64 | 434.82 | 496.42 | 88.88 |
| Employee benefit expenses | - 679.18 | - 506.36 | - 345.61 | - 444.35 | - 118.56 |
| Total depreciation | -7.00 | -3.50 | |||
| EBIT | -71.74 | -88.23 | 89.20 | 52.07 | -29.68 |
| Other financial income | 0.38 | 4.59 | 6.27 | 1.77 | |
| Other financial expenses | -0.65 | -2.06 | -1.04 | -3.65 | -2.57 |
| Pre-tax profit | -72.01 | -85.69 | 94.44 | 50.19 | -32.25 |
| Income taxes | 26.77 | 36.17 | -11.41 | -17.18 | -0.07 |
| Net earnings | -45.23 | -49.52 | 83.03 | 33.01 | -32.32 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 3.50 | ||||
| Tangible assets total | 3.50 | ||||
| Other receivables | 15.00 | 15.00 | 15.00 | 15.00 | |
| Investments total | 15.00 | 15.00 | 15.00 | 15.00 | |
| Long term receivables total | |||||
| Raw materials and consumables | 61.00 | 61.00 | 61.00 | 61.00 | 61.00 |
| Inventories total | 61.00 | 61.00 | 61.00 | 61.00 | 61.00 |
| Current trade debtors | 383.53 | 98.83 | 192.72 | 337.02 | 285.81 |
| Prepayments and accrued income | 38.22 | 38.22 | 38.22 | ||
| Current other receivables | 62.74 | 22.08 | 5.63 | 5.63 | |
| Current deferred tax assets | 32.74 | 68.91 | 40.18 | 23.00 | 23.00 |
| Short term receivables total | 416.27 | 230.48 | 293.20 | 403.87 | 352.66 |
| Cash and bank deposits | 110.04 | 212.15 | 103.79 | 77.24 | |
| Cash and cash equivalents | 110.04 | 212.15 | 103.79 | 77.24 | |
| Balance sheet total (assets) | 590.81 | 518.62 | 472.99 | 557.11 | 428.66 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 64.00 | ||||
| Retained earnings | 76.47 | 31.23 | -82.29 | 0.74 | 33.75 |
| Profit of the financial year | -45.23 | -49.52 | 83.03 | 33.01 | -32.32 |
| Shareholders equity total | 156.24 | 106.71 | 189.74 | 158.75 | 126.43 |
| Provisions | -0.00 | ||||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 4.51 | 4.51 | 4.51 | 4.51 | 18.63 |
| Current trade creditors | 207.34 | 116.73 | 113.78 | 85.75 | 31.74 |
| Current owed to participating | 13.52 | 66.02 | 67.52 | ||
| Short-term deferred tax liabilities | 17.31 | 17.31 | |||
| Other non-interest bearing current liabilities | 191.90 | 273.36 | 164.96 | 242.09 | 184.35 |
| Current liabilities total | 434.58 | 411.91 | 283.25 | 398.36 | 302.23 |
| Balance sheet total (liabilities) | 590.81 | 518.62 | 472.99 | 557.11 | 428.66 |
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.