Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 176.84 | 93.97 | 295.61 | 177.24 | 154.78 |
| Social security expenses | -5.30 | ||||
| Employee benefit expenses | - 143.81 | - 110.20 | - 475.75 | -72.33 | |
| Total depreciation | -16.12 | -16.12 | -16.12 | ||
| EBIT | 16.92 | -32.35 | - 196.26 | 104.91 | 149.47 |
| Other financial income | 0.05 | ||||
| Other financial expenses | -0.49 | -1.74 | -22.16 | -14.67 | |
| Pre-tax profit | 16.92 | -32.84 | - 198.00 | 82.75 | 134.85 |
| Income taxes | -4.42 | -5.02 | 31.19 | -36.32 | -2.24 |
| Net earnings | 12.50 | -37.86 | - 166.81 | 46.43 | 132.61 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 32.23 | 16.12 | |||
| Tangible assets total | 32.23 | 16.12 | |||
| Other receivables | 19.48 | ||||
| Investments total | 19.48 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 9.11 | ||||
| Current other receivables | 11.96 | ||||
| Current deferred tax assets | 2.13 | 45.53 | 13.20 | 13.20 | |
| Short term receivables total | 14.09 | 54.63 | 13.20 | 13.20 | |
| Cash and bank deposits | 62.48 | 24.10 | 23.56 | 24.10 | 41.74 |
| Cash and cash equivalents | 62.48 | 24.10 | 23.56 | 24.10 | 41.74 |
| Balance sheet total (assets) | 94.71 | 54.30 | 78.19 | 37.30 | 74.43 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 17.55 | 30.05 | -7.81 | - 174.63 | - 128.20 |
| Profit of the financial year | 12.50 | -37.86 | - 166.81 | 46.43 | 132.61 |
| Shareholders equity total | 80.05 | 42.19 | - 124.63 | -78.20 | 54.41 |
| Non-current deferred tax liabilities | 4.42 | 6.15 | |||
| Non-current liabilities total | 4.42 | 6.15 | |||
| Current trade creditors | 20.24 | ||||
| Current owed to participating | 7.77 | ||||
| Short-term deferred tax liabilities | 4.95 | 4.42 | 5.15 | 1.24 | |
| Other non-interest bearing current liabilities | 5.29 | 1.54 | 177.43 | 115.50 | 11.01 |
| Current liabilities total | 10.24 | 5.97 | 202.82 | 115.50 | 20.02 |
| Balance sheet total (liabilities) | 94.71 | 54.30 | 78.19 | 37.30 | 74.43 |
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.