Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 108.15 | 195.20 | 146.77 | 297.78 | |
| Employee benefit expenses | - 103.76 | -94.67 | - 124.09 | - 204.17 | - 347.27 |
| EBIT | 4.38 | 100.53 | 40.88 | -57.40 | -49.49 |
| Other financial expenses | -0.00 | -0.03 | -0.25 | -0.43 | |
| Pre-tax profit | 4.38 | 100.50 | 39.48 | -57.65 | -49.92 |
| Income taxes | -1.14 | -26.90 | -10.03 | -2.00 | |
| Net earnings | 3.24 | 73.60 | 29.45 | -59.65 | -49.92 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 50.16 | 51.84 | 75.47 | 73.59 | 69.12 |
| Inventories total | 50.16 | 51.84 | 75.47 | 73.59 | 69.12 |
| Current trade debtors | 30.19 | 35.10 | 44.39 | 39.03 | 45.00 |
| Current deferred tax assets | 0.93 | ||||
| Short term receivables total | 31.13 | 35.10 | 44.39 | 39.03 | 45.00 |
| Cash and bank deposits | 17.48 | 122.07 | 121.52 | 67.14 | 26.13 |
| Cash and cash equivalents | 17.48 | 122.07 | 121.52 | 67.14 | 26.13 |
| Balance sheet total (assets) | 98.77 | 209.01 | 241.38 | 179.76 | 140.24 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -7.35 | -44.10 | 29.50 | 58.95 | -0.70 |
| Profit of the financial year | 3.24 | 73.60 | 29.45 | -59.65 | -49.92 |
| Shareholders equity total | -4.10 | 69.50 | 98.95 | 39.30 | -10.61 |
| Non-current liabilities total | |||||
| Current trade creditors | 20.85 | 6.00 | 6.00 | 6.00 | 6.00 |
| Current owed to participating | 52.66 | 52.66 | |||
| Short-term deferred tax liabilities | 10.03 | ||||
| Other non-interest bearing current liabilities | 82.03 | 133.51 | 136.43 | 71.76 | 92.19 |
| Current liabilities total | 102.87 | 139.51 | 142.43 | 140.46 | 150.86 |
| Balance sheet total (liabilities) | 98.77 | 209.01 | 241.38 | 179.76 | 140.24 |
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.