Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 812.36 | 5 606.52 | 5 460.05 | 5 348.19 | 5 266.28 |
| Employee benefit expenses | -3 544.12 | -4 679.66 | -5 232.69 | -5 808.77 | -5 570.28 |
| Other operating expenses | -8.13 | ||||
| Total depreciation | -2.42 | -6.60 | -6.60 | -6.60 | - 104.10 |
| EBIT | 265.82 | 920.26 | 220.76 | - 467.19 | - 416.23 |
| Other financial income | 5.00 | 2.47 | |||
| Other financial expenses | -2.80 | -4.12 | -17.90 | -5.83 | -0.54 |
| Pre-tax profit | 268.03 | 916.14 | 202.86 | - 473.02 | - 414.30 |
| Income taxes | -58.06 | - 203.68 | -47.00 | 3.14 | |
| Net earnings | 209.97 | 712.46 | 155.86 | - 469.88 | - 414.30 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 27.47 | 20.87 | 14.27 | 495.17 | 391.07 |
| Tangible assets total | 27.47 | 20.87 | 14.27 | 495.17 | 391.07 |
| Other receivables | 126.77 | 126.77 | 188.88 | 188.88 | 282.12 |
| Investments total | 126.77 | 126.77 | 188.88 | 188.88 | 282.12 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 264.62 | 648.22 | 615.03 | 319.62 | |
| Current amounts owed by group member comp. | 33.33 | 550.00 | 750.00 | ||
| Prepayments and accrued income | 3.47 | 14.23 | 15.12 | 4.04 | 2.00 |
| Current other receivables | 424.93 | 423.33 | 79.22 | 281.90 | 230.04 |
| Short term receivables total | 693.01 | 1 119.11 | 709.37 | 835.94 | 1 301.66 |
| Cash and bank deposits | 259.76 | 1 027.86 | 1 255.22 | 77.59 | 186.83 |
| Cash and cash equivalents | 259.76 | 1 027.86 | 1 255.22 | 77.59 | 186.83 |
| Balance sheet total (assets) | 1 107.01 | 2 294.60 | 2 167.74 | 1 597.58 | 2 161.68 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 8.83 | 218.80 | 931.26 | 1 087.12 | 617.23 |
| Profit of the financial year | 209.97 | 712.46 | 155.86 | - 469.88 | - 414.30 |
| Shareholders equity total | 268.80 | 981.26 | 1 137.12 | 667.23 | 252.94 |
| Provisions | 1.57 | 3.14 | |||
| Non-current other liabilities | 44.63 | 171.97 | |||
| Non-current liabilities total | 44.63 | 171.97 | |||
| Advances received | 396.46 | ||||
| Current trade creditors | 61.98 | 32.73 | |||
| Current owed to group member | 66.17 | 250.00 | 350.00 | ||
| Short-term deferred tax liabilities | 58.06 | 202.11 | 45.43 | ||
| Other non-interest bearing current liabilities | 669.36 | 937.69 | 982.06 | 618.37 | 875.95 |
| Accruals and deferred income | 253.60 | ||||
| Current liabilities total | 793.59 | 1 139.80 | 1 027.49 | 930.35 | 1 908.74 |
| Balance sheet total (liabilities) | 1 107.01 | 2 294.60 | 2 167.74 | 1 597.58 | 2 161.68 |
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.