Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 236.40 | 311.77 | 366.35 |
| Employee benefit expenses | - 192.60 | - 214.97 | - 561.01 |
| Total depreciation | -8.50 | -11.75 | -11.75 |
| EBIT | 35.30 | 85.06 | - 206.41 |
| Other financial expenses | -0.36 | -1.33 | -1.44 |
| Pre-tax profit | 34.94 | 83.72 | - 207.85 |
| Income taxes | -7.67 | -18.46 | 44.54 |
| Net earnings | 27.27 | 65.26 | - 163.31 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 76.50 | 97.25 | 85.50 |
| Tangible assets total | 76.50 | 97.25 | 85.50 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 1.42 | ||
| Prepayments and accrued income | 5.00 | 4.00 | 5.00 |
| Current other receivables | 5.36 | 4.59 | |
| Current deferred tax assets | 41.03 | ||
| Short term receivables total | 10.36 | 10.01 | 46.03 |
| Cash and bank deposits | 5.09 | 78.09 | 17.25 |
| Cash and cash equivalents | 5.09 | 78.09 | 17.25 |
| Balance sheet total (assets) | 91.95 | 185.35 | 148.77 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 27.27 | 92.54 | |
| Profit of the financial year | 27.27 | 65.26 | - 163.31 |
| Shareholders equity total | 67.27 | 132.54 | -30.77 |
| Provisions | 2.81 | 5.51 | |
| Non-current liabilities total | |||
| Current trade creditors | 10.85 | 1.18 | 46.23 |
| Current owed to participating | 6.16 | 7.97 | 1.02 |
| Short-term deferred tax liabilities | 4.86 | 15.75 | |
| Other non-interest bearing current liabilities | 22.40 | 132.30 | |
| Current liabilities total | 21.87 | 47.30 | 179.54 |
| Balance sheet total (liabilities) | 91.95 | 185.35 | 148.77 |
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.