Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 1 500.77 | 497.05 | 2 088.43 | 3 615.81 | 2 118.24 |
| External services | - 526.19 | - 125.70 | -1 087.14 | -1 253.08 | - 754.67 |
| Gross profit | 974.58 | 371.35 | 1 001.29 | 2 362.73 | 1 363.57 |
| Employee benefit expenses | - 645.42 | - 324.04 | - 666.36 | -1 546.25 | -1 337.10 |
| Total depreciation | -60.00 | -45.00 | |||
| EBIT | 329.16 | 47.30 | 274.93 | 771.48 | 26.47 |
| Other financial expenses | -0.18 | -0.43 | -3.16 | -9.43 | -3.05 |
| Pre-tax profit | 328.98 | 46.88 | 271.77 | 762.05 | 23.42 |
| Income taxes | -16.21 | - 167.64 | -5.15 | ||
| Net earnings | 328.98 | 46.88 | 255.55 | 594.41 | 18.27 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Other tangible assets | 180.00 | 105.00 | 105.00 | ||
| Tangible assets total | 180.00 | 105.00 | 105.00 | ||
| Other receivables | 13.00 | 13.00 | 13.00 | ||
| Investments total | 13.00 | 13.00 | 13.00 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 64.35 | 0.76 | 520.40 | 982.38 | 309.99 |
| Short term receivables total | 64.35 | 0.76 | 520.40 | 982.38 | 309.99 |
| Cash and bank deposits | 351.64 | 326.32 | 459.57 | 948.28 | 510.93 |
| Cash and cash equivalents | 351.64 | 326.32 | 459.57 | 948.28 | 510.93 |
| Balance sheet total (assets) | 415.99 | 327.08 | 1 172.97 | 2 048.66 | 938.91 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 594.41 | 18.27 | |||
| Retained earnings | - 539.98 | - 211.00 | - 163.93 | - 502.78 | 73.35 |
| Profit of the financial year | 328.98 | 46.88 | 255.55 | 594.41 | 18.27 |
| Shareholders equity total | -86.00 | -39.13 | 216.63 | 811.03 | 234.90 |
| Non-current liabilities total | |||||
| Current trade creditors | 268.92 | 272.81 | 527.40 | 80.54 | 203.71 |
| Current owed to participating | 240.00 | 223.47 | 225.07 | ||
| Current owed to group member | 200.99 | 157.50 | |||
| Short-term deferred tax liabilities | 16.21 | 167.64 | 5.15 | ||
| Other non-interest bearing current liabilities | 233.07 | 93.40 | 172.74 | 564.99 | 112.59 |
| Current liabilities total | 501.99 | 366.21 | 956.35 | 1 237.63 | 704.01 |
| Balance sheet total (liabilities) | 415.99 | 327.08 | 1 172.97 | 2 048.66 | 938.91 |
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.