Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 482.02 | 4 300.10 | 4 718.79 | 4 086.37 | 2 823.76 |
| Employee benefit expenses | -2 793.93 | -3 229.37 | -4 393.86 | -4 074.77 | -3 200.96 |
| Other operating expenses | -22.40 | - 162.97 | |||
| Total depreciation | - 171.38 | - 120.80 | - 198.36 | - 246.11 | - 186.94 |
| EBIT | - 483.29 | 949.92 | 126.57 | - 256.91 | - 727.12 |
| Other financial income | 3.27 | ||||
| Other financial expenses | -11.31 | -11.36 | -8.07 | -28.59 | -17.73 |
| Pre-tax profit | - 494.60 | 938.56 | 118.50 | - 285.50 | - 741.59 |
| Income taxes | -80.77 | -31.40 | 77.73 | 34.45 | |
| Net earnings | - 494.60 | 857.79 | 87.10 | - 207.78 | - 707.14 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 140.00 | 131.67 | 123.33 | 115.00 | 106.67 |
| Machinery and equipment | 170.56 | 709.59 | 1 209.26 | 783.58 | 230.05 |
| Tangible assets total | 310.56 | 841.26 | 1 332.60 | 898.58 | 336.72 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 64.73 | 94.84 | 11.97 | 36.15 | 57.75 |
| Inventories total | 64.73 | 94.84 | 11.97 | 36.15 | 57.75 |
| Current trade debtors | 317.90 | 420.00 | 626.81 | 716.72 | 377.48 |
| Prepayments and accrued income | 22.24 | 204.74 | 196.46 | 165.67 | 90.60 |
| Current other receivables | 6.00 | 0.56 | |||
| Short term receivables total | 340.14 | 630.75 | 823.84 | 882.39 | 468.08 |
| Cash and bank deposits | 211.61 | 345.84 | 403.68 | 503.78 | 697.72 |
| Cash and cash equivalents | 211.61 | 345.84 | 403.68 | 503.78 | 697.72 |
| Balance sheet total (assets) | 927.04 | 1 912.69 | 2 572.08 | 2 320.91 | 1 560.27 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Retained earnings | 710.29 | 215.70 | 1 073.49 | 1 160.59 | 952.81 |
| Profit of the financial year | - 494.60 | 857.79 | 87.10 | - 207.78 | - 707.14 |
| Shareholders equity total | 365.70 | 1 223.49 | 1 310.59 | 1 102.81 | 395.67 |
| Provisions | 80.77 | 112.17 | 34.45 | ||
| Non-current loans from credit institutions | 202.46 | 160.16 | |||
| Non-current liabilities total | 202.46 | 160.16 | |||
| Current loans from credit institutions | 45.00 | 45.00 | |||
| Current trade creditors | 81.07 | 111.84 | 437.08 | 30.17 | 85.83 |
| Other non-interest bearing current liabilities | 480.27 | 496.59 | 712.24 | 906.02 | 873.61 |
| Current liabilities total | 561.34 | 608.43 | 1 149.32 | 981.19 | 1 004.44 |
| Balance sheet total (liabilities) | 927.04 | 1 912.69 | 2 572.08 | 2 320.91 | 1 560.27 |
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.