Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 025.15 | 745.81 | 1 317.43 | 1 101.30 | 486.94 |
| Employee benefit expenses | - 919.55 | - 971.66 | -1 256.82 | -1 038.73 | -1 186.68 |
| Total depreciation | - 115.83 | -42.13 | -22.99 | -14.83 | -13.12 |
| EBIT | -10.22 | - 267.97 | 37.62 | 47.75 | - 712.86 |
| Other financial income | 1.90 | 0.94 | 0.50 | ||
| Other financial expenses | -21.41 | -33.30 | -35.24 | -56.43 | - 176.86 |
| Pre-tax profit | -31.63 | - 301.27 | 4.28 | -7.73 | - 889.21 |
| Income taxes | 6.75 | 66.26 | -0.89 | 0.88 | 195.02 |
| Net earnings | -24.88 | - 235.01 | 3.39 | -6.85 | - 694.19 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 1.67 | ||||
| Intangible assets total | 1.67 | ||||
| Machinery and equipment | 45.73 | 64.40 | 41.41 | 26.59 | 37.33 |
| Tangible assets total | 45.73 | 64.40 | 41.41 | 26.59 | 37.33 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 2 318.45 | 2 379.86 | 2 055.38 | 2 180.27 | 2 212.26 |
| Inventories total | 2 318.45 | 2 379.86 | 2 055.38 | 2 180.27 | 2 212.26 |
| Current trade debtors | 16.67 | 63.91 | 18.84 | ||
| Current amounts owed by group member comp. | 74.63 | 16.36 | 2.79 | 401.86 | |
| Current other receivables | 191.19 | 18.68 | 184.45 | 137.99 | 54.61 |
| Current deferred tax assets | 20.50 | 86.76 | 31.00 | 31.88 | 212.02 |
| Short term receivables total | 302.99 | 169.34 | 231.81 | 191.50 | 668.49 |
| Cash and bank deposits | 3.57 | 7.71 | 7.09 | 8.91 | 43.55 |
| Cash and cash equivalents | 3.57 | 7.71 | 7.09 | 8.91 | 43.55 |
| Balance sheet total (assets) | 2 672.41 | 2 621.30 | 2 335.69 | 2 407.27 | 2 961.64 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 451.83 | - 476.71 | - 711.72 | - 708.33 | - 715.18 |
| Profit of the financial year | -24.88 | - 235.01 | 3.39 | -6.85 | - 694.19 |
| Shareholders equity total | - 426.71 | - 661.72 | - 658.33 | - 665.19 | -1 359.38 |
| Capital loans | 151.75 | 151.75 | |||
| Non-current owed to group member | 486.99 | 600.08 | 448.33 | 448.33 | |
| Non-current other liabilities | 151.75 | 28.34 | 29.41 | 31.34 | |
| Non-current deferred tax liabilities | 28.34 | ||||
| Non-current liabilities total | 638.75 | 628.42 | 628.42 | 629.49 | 31.34 |
| Current trade creditors | 271.67 | 309.52 | 315.70 | 404.33 | 193.49 |
| Current owed to participating | 4.02 | 4.02 | 4.02 | 4.02 | |
| Current owed to group member | 1 888.61 | 1 738.97 | 1 396.62 | 1 771.67 | 3 921.80 |
| Short-term deferred tax liabilities | 4.75 | 13.29 | |||
| Other non-interest bearing current liabilities | 295.35 | 602.10 | 635.97 | 262.94 | 170.36 |
| Current liabilities total | 2 460.38 | 2 654.61 | 2 365.61 | 2 442.97 | 4 289.67 |
| Balance sheet total (liabilities) | 2 672.41 | 2 621.30 | 2 335.69 | 2 407.27 | 2 961.64 |
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.