Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 475.44 | 1 152.60 | 1 427.49 | 1 173.42 | 162.87 |
| Employee benefit expenses | - 379.02 | - 403.85 | - 581.47 | - 610.58 | - 612.33 |
| EBIT | 96.42 | 748.76 | 846.02 | 562.85 | - 449.47 |
| Other financial income | 0.04 | 0.53 | 0.12 | ||
| Other financial expenses | -0.61 | -0.19 | -12.94 | -9.29 | -0.13 |
| Pre-tax profit | 95.81 | 748.57 | 833.12 | 554.09 | - 449.47 |
| Income taxes | -22.26 | - 166.23 | - 183.81 | - 122.80 | 98.10 |
| Net earnings | 73.55 | 582.34 | 649.31 | 431.28 | - 351.37 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 168.79 | 441.76 | 532.56 | 235.38 | |
| Inventories total | 168.79 | 441.76 | 532.56 | 235.38 | |
| Current trade debtors | 10.33 | 279.50 | |||
| Prepayments and accrued income | 29.87 | 6.37 | |||
| Current other receivables | 67.74 | 129.37 | 10.20 | 5.67 | |
| Current deferred tax assets | 32.74 | 38.77 | 116.19 | 31.20 | 160.10 |
| Short term receivables total | 32.74 | 106.51 | 255.89 | 71.27 | 451.63 |
| Cash and bank deposits | 210.41 | 1 920.62 | 1 546.59 | 1 417.19 | 1 235.61 |
| Cash and cash equivalents | 210.41 | 1 920.62 | 1 546.59 | 1 417.19 | 1 235.61 |
| Balance sheet total (assets) | 411.94 | 2 468.88 | 1 802.48 | 2 021.02 | 1 922.63 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 59.55 | 133.10 | 715.44 | 1 364.74 | 1 796.03 |
| Profit of the financial year | 73.55 | 582.34 | 649.31 | 431.28 | - 351.37 |
| Shareholders equity total | 183.10 | 765.44 | 1 414.74 | 1 846.03 | 1 494.65 |
| Non-current liabilities total | |||||
| Current trade creditors | 22.88 | 827.04 | 23.21 | 73.40 | 66.11 |
| Other non-interest bearing current liabilities | 166.75 | 760.86 | 123.82 | 72.71 | 361.86 |
| Accruals and deferred income | 39.20 | 115.54 | 240.71 | 28.89 | |
| Current liabilities total | 228.84 | 1 703.45 | 387.73 | 174.99 | 427.97 |
| Balance sheet total (liabilities) | 411.94 | 2 468.88 | 1 802.48 | 2 021.02 | 1 922.63 |
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.