Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 1 033.29 | 978.88 | 1 021.73 |
| Employee benefit expenses | - 755.49 | -1 008.44 | - 948.20 |
| Total depreciation | -60.00 | -60.00 | -60.00 |
| EBIT | 217.80 | -89.56 | 13.53 |
| Other financial income | -0.13 | -0.06 | |
| Other financial expenses | -1.63 | -1.90 | -0.08 |
| Pre-tax profit | 216.04 | -91.52 | 13.45 |
| Income taxes | -47.53 | ||
| Net earnings | 168.51 | -91.52 | 13.45 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Buildings | 240.00 | 180.00 | 120.00 |
| Tangible assets total | 240.00 | 180.00 | 120.00 |
| Other receivables | 42.00 | 126.00 | 127.71 |
| Investments total | 42.00 | 126.00 | 127.71 |
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 7.32 | 0.24 | 22.00 |
| Short term receivables total | 7.32 | 0.24 | 22.00 |
| Cash and bank deposits | 324.68 | 68.68 | 158.29 |
| Cash and cash equivalents | 324.68 | 68.68 | 158.29 |
| Balance sheet total (assets) | 614.00 | 374.92 | 428.00 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 208.51 | 116.99 | 130.43 |
| Retained earnings | - 168.51 | 91.52 | -13.45 |
| Profit of the financial year | 168.51 | -91.52 | 13.45 |
| Shareholders equity total | 208.51 | 116.99 | 130.43 |
| Non-current loans from credit institutions | 50.00 | ||
| Non-current owed to group member | 115.73 | 174.08 | 130.08 |
| Non-current deferred tax liabilities | 47.53 | ||
| Non-current liabilities total | 213.26 | 174.08 | 130.08 |
| Other non-interest bearing current liabilities | 192.22 | 83.85 | 167.49 |
| Current liabilities total | 192.22 | 83.85 | 167.49 |
| Balance sheet total (liabilities) | 614.00 | 374.92 | 428.00 |
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.