Income statement (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 151.45 | 116.27 | 104.52 | 104.65 | 111.25 |
| Other operating income | 1.22 | 1.69 | 0.83 | ||
| Purchases during the financial year | -57.46 | -33.87 | -34.15 | -37.27 | -35.99 |
| External services | -21.96 | -14.34 | -12.70 | -12.58 | -13.46 |
| Gross profit | 72.03 | 69.28 | 57.66 | 56.49 | 62.63 |
| Employee benefit expenses | -77.11 | -66.32 | -50.53 | -50.21 | -56.10 |
| Total depreciation | -2.11 | -1.36 | -0.51 | -0.09 | -0.04 |
| EBIT | -7.20 | 1.60 | 6.62 | 6.19 | 6.48 |
| Other financial income | 1.59 | 12.59 | 6.89 | 2.07 | 2.38 |
| Other financial expenses | -1.90 | -13.63 | -6.36 | -3.19 | -2.50 |
| Pre-tax profit | -7.51 | 0.55 | 7.15 | 5.07 | 6.36 |
| Net earnings | -7.51 | 0.55 | 7.15 | 5.07 | 6.36 |
Assets (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 0.63 | 0.26 | 0.03 | ||
| Goodwill | 0.66 | ||||
| Intangible assets total | 1.30 | 0.26 | 0.03 | ||
| Machinery and equipment | 0.78 | 0.50 | 0.09 | 0.07 | 0.03 |
| Advance payments and construction in progress | 0.13 | 0.10 | |||
| Tangible assets total | 0.91 | 0.60 | 0.09 | 0.07 | 0.03 |
| Other receivables | 1.24 | 1.11 | 1.12 | 1.09 | 1.31 |
| Investments total | 1.24 | 1.11 | 1.12 | 1.09 | 1.31 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 33.79 | 27.45 | 17.83 | 19.30 | 19.63 |
| Current amounts owed by group member comp. | 4.87 | ||||
| Prepayments and accrued income | 0.82 | 0.50 | 0.52 | 1.00 | 1.01 |
| Current other receivables | 2.36 | 1.57 | 17.40 | 17.84 | 2.29 |
| Short term receivables total | 36.97 | 29.52 | 35.76 | 38.14 | 27.81 |
| Cash and bank deposits | 0.55 | 21.48 | 18.66 | 15.10 | 16.99 |
| Cash and cash equivalents | 0.55 | 21.48 | 18.66 | 15.10 | 16.99 |
| Balance sheet total (assets) | 40.96 | 52.98 | 55.65 | 54.40 | 46.13 |
Equity and liabilities (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 |
| Shares repurchased | 13.84 | ||||
| Other reserves | -11.14 | ||||
| Retained earnings | 12.84 | 7.17 | 7.72 | 14.88 | 6.11 |
| Profit of the financial year | -7.51 | 0.55 | 7.15 | 5.07 | 6.36 |
| Shareholders equity total | 6.59 | 8.99 | 16.15 | 21.21 | 16.44 |
| Non-current loans from credit institutions | 5.24 | 4.14 | |||
| Non-current other liabilities | 2.61 | 5.07 | 5.08 | 0.45 | 0.45 |
| Non-current deferred tax liabilities | 4.81 | 4.95 | |||
| Non-current liabilities total | 2.61 | 5.07 | 10.33 | 9.41 | 5.40 |
| Current loans from credit institutions | 5.70 | 0.84 | 1.17 | ||
| Advances received | 2.72 | 3.79 | 1.24 | 6.51 | 5.89 |
| Current trade creditors | 7.87 | 14.06 | 5.26 | 9.18 | 8.95 |
| Current owed to group member | 0.29 | ||||
| Other non-interest bearing current liabilities | 15.47 | 21.06 | 21.83 | 6.91 | 9.16 |
| Current liabilities total | 31.76 | 38.92 | 29.18 | 23.78 | 24.29 |
| Balance sheet total (liabilities) | 40.96 | 52.98 | 55.65 | 54.40 | 46.13 |
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.