Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 308.41 | 213.17 | 191.03 | 250.26 | 321.21 |
| Employee benefit expenses | - 248.91 | -72.77 | -12.97 | - 115.76 | |
| EBIT | 59.50 | 140.40 | 191.03 | 237.29 | 205.46 |
| Other financial expenses | -25.32 | -1.49 | -1.18 | -2.33 | -7.47 |
| Pre-tax profit | 34.17 | 138.92 | 189.85 | 234.96 | 197.98 |
| Income taxes | -38.85 | -44.73 | |||
| Net earnings | 34.17 | 138.92 | 189.85 | 196.11 | 153.25 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 12.50 | 12.50 | 12.50 | 186.50 | 186.50 |
| Investments total | 12.50 | 12.50 | 12.50 | 186.50 | 186.50 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 8.86 | 49.30 | 4.80 | ||
| Current owed by particip. interest comp. | 2.67 | 4.45 | 12.94 | 45.43 | 5.76 |
| Current deferred tax assets | 1.49 | ||||
| Short term receivables total | 13.03 | 53.75 | 12.94 | 45.43 | 10.56 |
| Cash and bank deposits | 38.78 | 24.18 | 98.98 | 42.14 | 75.29 |
| Cash and cash equivalents | 38.78 | 24.18 | 98.98 | 42.14 | 75.29 |
| Balance sheet total (assets) | 64.30 | 90.44 | 124.42 | 274.07 | 272.35 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 406.17 | - 372.00 | - 233.08 | -43.23 | -47.12 |
| Profit of the financial year | 34.17 | 138.92 | 189.85 | 196.11 | 153.25 |
| Shareholders equity total | - 292.00 | - 153.08 | 36.77 | 232.88 | 186.13 |
| Non-current loans from credit institutions | 221.21 | 111.81 | |||
| Non-current other liabilities | 114.00 | ||||
| Non-current liabilities total | 335.21 | 111.81 | |||
| Current loans from credit institutions | 114.00 | 110.00 | |||
| Current trade creditors | 7.00 | 7.00 | 7.00 | 2.27 | 7.33 |
| Current owed to group member | 2.15 | 22.76 | |||
| Short-term deferred tax liabilities | 38.85 | 44.73 | |||
| Other non-interest bearing current liabilities | - 102.05 | 14.71 | 80.66 | 0.06 | 11.40 |
| Current liabilities total | 21.09 | 131.71 | 87.66 | 41.19 | 86.22 |
| Balance sheet total (liabilities) | 64.30 | 90.44 | 124.42 | 274.07 | 272.35 |
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.