Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 201.91 | 190.89 | 242.73 | 252.72 | 218.91 |
| Employee benefit expenses | - 185.86 | - 186.69 | - 227.71 | - 232.34 | - 211.32 |
| EBIT | 16.05 | 4.20 | 15.02 | 20.38 | 7.59 |
| Other financial expenses | -3.62 | -3.47 | -4.70 | -5.69 | -4.32 |
| Pre-tax profit | 12.43 | 0.74 | 10.31 | 14.70 | 3.27 |
| Income taxes | -0.46 | -3.21 | -0.70 | ||
| Net earnings | 12.43 | 0.74 | 9.85 | 11.48 | 2.57 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current other receivables | 28.27 | 28.27 | 28.27 | 28.27 | 28.27 |
| Long term receivables total | 28.27 | 28.27 | 28.27 | 28.27 | 28.27 |
| Inventories total | |||||
| Current trade debtors | 50.88 | 15.76 | 2.39 | 12.86 | 34.45 |
| Short term receivables total | 50.88 | 15.76 | 2.39 | 12.86 | 34.45 |
| Cash and bank deposits | 126.63 | 182.14 | 261.55 | 246.77 | 182.03 |
| Cash and cash equivalents | 126.63 | 182.14 | 261.55 | 246.77 | 182.03 |
| Balance sheet total (assets) | 205.78 | 226.16 | 292.21 | 287.90 | 244.75 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 14.85 | 27.28 | 28.02 | 37.87 | 49.35 |
| Profit of the financial year | 12.43 | 0.74 | 9.85 | 11.48 | 2.57 |
| Shareholders equity total | 152.28 | 153.02 | 162.87 | 174.35 | 176.92 |
| Non-current liabilities total | |||||
| Current trade creditors | 35.58 | ||||
| Short-term deferred tax liabilities | 3.21 | 3.92 | |||
| Other non-interest bearing current liabilities | 53.50 | 73.15 | 129.34 | 74.76 | 63.91 |
| Current liabilities total | 53.50 | 73.15 | 129.34 | 113.55 | 67.83 |
| Balance sheet total (liabilities) | 205.78 | 226.16 | 292.21 | 287.90 | 244.75 |
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.