Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 326.48 | 363.54 | 285.21 | 136.47 | 43.40 |
| Employee benefit expenses | - 308.38 | - 344.77 | - 318.51 | - 149.17 | -58.07 |
| EBIT | 18.11 | 18.77 | -33.30 | -12.70 | -14.67 |
| Other financial income | 0.23 | 0.04 | |||
| Other financial expenses | -0.84 | -0.52 | -1.33 | -0.69 | -1.04 |
| Pre-tax profit | 17.27 | 18.47 | -34.64 | -13.39 | -15.68 |
| Net earnings | 17.27 | 18.47 | -34.64 | -13.39 | -15.68 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 15.06 | 15.06 | |||
| Long term receivables total | 15.06 | 15.06 | |||
| Raw materials and consumables | 30.00 | 30.00 | 35.30 | 35.30 | 42.95 |
| Inventories total | 30.00 | 30.00 | 35.30 | 35.30 | 42.95 |
| Current trade debtors | 80.61 | 56.31 | 62.34 | 45.24 | 25.63 |
| Prepayments and accrued income | 3.61 | ||||
| Current other receivables | 0.10 | 0.10 | 5.65 | 1.65 | |
| Short term receivables total | 84.22 | 56.40 | 62.43 | 50.89 | 27.28 |
| Cash and bank deposits | 82.18 | 100.11 | 56.23 | 11.28 | 15.68 |
| Cash and cash equivalents | 82.18 | 100.11 | 56.23 | 11.28 | 15.68 |
| Balance sheet total (assets) | 196.41 | 186.51 | 153.97 | 112.53 | 100.98 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -36.98 | -19.71 | -1.24 | -35.87 | -49.26 |
| Profit of the financial year | 17.27 | 18.47 | -34.64 | -13.39 | -15.68 |
| Shareholders equity total | 105.29 | 123.76 | 89.13 | 75.74 | 60.06 |
| Non-current liabilities total | |||||
| Current trade creditors | 26.47 | 12.47 | 28.66 | 12.37 | 16.49 |
| Other non-interest bearing current liabilities | 64.65 | 50.28 | 36.18 | 24.43 | 24.42 |
| Current liabilities total | 91.12 | 62.75 | 64.84 | 36.79 | 40.91 |
| Balance sheet total (liabilities) | 196.41 | 186.51 | 153.97 | 112.53 | 100.98 |
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.