Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 54.22 | 71.70 | -14.20 | 23.11 | -15.78 |
| EBIT | 54.22 | 71.70 | -14.20 | 23.11 | -15.78 |
| Other financial income | 0.01 | ||||
| Other financial expenses | -0.02 | -1.58 | -0.98 | -0.83 | -1.05 |
| Pre-tax profit | 54.20 | 70.12 | -15.18 | 22.28 | -16.82 |
| Income taxes | -11.22 | -15.58 | -1.96 | ||
| Net earnings | 42.98 | 54.55 | -15.18 | 20.32 | -16.82 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 91.50 | ||||
| Inventories total | 91.50 | ||||
| Current trade debtors | 69.37 | 82.00 | 82.00 | ||
| Current amounts owed by group member comp. | 3.02 | 3.02 | 0.89 | ||
| Current other receivables | 1.13 | 3.25 | 1.51 | ||
| Current deferred tax assets | 2.04 | 4.00 | |||
| Short term receivables total | 70.50 | 6.27 | 3.02 | 86.44 | 86.00 |
| Cash and bank deposits | 86.15 | 195.92 | 178.47 | 98.95 | 33.71 |
| Cash and cash equivalents | 86.15 | 195.92 | 178.47 | 98.95 | 33.71 |
| Balance sheet total (assets) | 156.65 | 202.19 | 181.49 | 185.39 | 211.21 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 51.00 | 51.00 | 51.00 | 51.00 | 51.00 |
| Retained earnings | 13.17 | 56.15 | 110.69 | 95.51 | 115.83 |
| Profit of the financial year | 42.98 | 54.55 | -15.18 | 20.32 | -16.82 |
| Shareholders equity total | 107.15 | 161.69 | 146.51 | 166.83 | 150.01 |
| Non-current liabilities total | |||||
| Current trade creditors | 13.00 | 13.00 | 13.00 | 16.47 | 13.00 |
| Current owed to group member | 25.29 | 48.20 | |||
| Short-term deferred tax liabilities | 11.22 | 15.58 | |||
| Other non-interest bearing current liabilities | 11.92 | 21.98 | 2.09 | ||
| Current liabilities total | 49.51 | 40.50 | 34.98 | 18.56 | 61.20 |
| Balance sheet total (liabilities) | 156.65 | 202.19 | 181.49 | 185.39 | 211.21 |
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.