Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 229.81 | 115.07 | 199.41 | 77.10 | 72.85 |
| Employee benefit expenses | - 215.34 | - 183.50 | -72.74 | - 120.77 | -17.35 |
| EBIT | 14.47 | -68.43 | 126.68 | -43.68 | 90.20 |
| Other financial expenses | -0.10 | -0.05 | -0.27 | -0.67 | -0.15 |
| Pre-tax profit | 14.38 | -68.48 | 126.40 | -44.34 | 90.05 |
| Income taxes | -3.96 | 14.62 | -28.46 | 9.76 | -19.87 |
| Net earnings | 10.42 | -53.86 | 97.95 | -34.59 | 70.17 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current other receivables | 2.39 | 2.39 | 2.39 | 2.39 | 2.39 |
| Long term receivables total | 2.39 | 2.39 | 2.39 | 2.39 | 2.39 |
| Finished products/goods | 270.01 | 246.92 | 255.70 | 219.46 | 226.99 |
| Inventories total | 270.01 | 246.92 | 255.70 | 219.46 | 226.99 |
| Current trade debtors | 91.54 | 58.20 | 74.33 | 45.88 | 76.86 |
| Current amounts owed by group member comp. | 5.20 | 5.20 | 5.20 | 5.20 | 5.20 |
| Prepayments and accrued income | 10.00 | ||||
| Current other receivables | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Short term receivables total | 101.74 | 68.40 | 84.53 | 56.07 | 97.06 |
| Cash and bank deposits | 51.29 | 71.53 | 91.86 | 82.48 | 52.94 |
| Cash and cash equivalents | 51.29 | 71.53 | 91.86 | 82.48 | 52.94 |
| Balance sheet total (assets) | 425.43 | 389.23 | 434.48 | 360.40 | 379.37 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | - 478.05 | - 467.63 | - 521.48 | - 423.53 | - 458.12 |
| Profit of the financial year | 10.42 | -53.86 | 97.95 | -34.59 | 70.17 |
| Shareholders equity total | 32.37 | -21.48 | 76.47 | 41.88 | 112.05 |
| Non-current liabilities total | |||||
| Current trade creditors | 26.83 | 43.67 | 33.14 | 44.91 | 36.36 |
| Current owed to group member | 195.95 | 141.33 | 169.79 | 150.03 | 168.91 |
| Other non-interest bearing current liabilities | 170.27 | 225.71 | 155.09 | 123.58 | 62.04 |
| Current liabilities total | 393.06 | 410.72 | 358.02 | 318.52 | 267.31 |
| Balance sheet total (liabilities) | 425.43 | 389.23 | 434.48 | 360.40 | 379.37 |
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.