Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 505.19 | 438.04 | 272.72 | 76.73 | 189.19 |
| Employee benefit expenses | - 488.69 | - 375.19 | - 310.74 | - 131.69 | - 145.68 |
| EBIT | 16.50 | 62.85 | -38.01 | -54.95 | 43.51 |
| Other financial income | 1.25 | 0.01 | 0.09 | ||
| Other financial expenses | -0.42 | -0.10 | -0.80 | -1.09 | -0.67 |
| Pre-tax profit | 16.08 | 63.99 | -38.81 | -56.04 | 42.92 |
| Income taxes | -4.47 | 0.01 | |||
| Net earnings | 16.08 | 59.52 | -38.80 | -56.04 | 42.92 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 32.20 | 52.34 | 36.22 | 10.13 | 11.59 |
| Prepayments and accrued income | 1.24 | ||||
| Current other receivables | 53.37 | 3.91 | 4.63 | 8.58 | 2.12 |
| Current deferred tax assets | 38.00 | 11.53 | 10.00 | 8.00 | |
| Short term receivables total | 123.57 | 67.77 | 50.85 | 27.95 | 13.71 |
| Cash and bank deposits | 116.11 | 189.94 | 106.87 | 35.04 | 107.38 |
| Cash and cash equivalents | 116.11 | 189.94 | 106.87 | 35.04 | 107.38 |
| Balance sheet total (assets) | 239.68 | 257.71 | 157.72 | 62.99 | 121.08 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 80.00 | 66.15 | |||
| Retained earnings | -9.45 | -59.52 | -38.80 | -94.84 | |
| Profit of the financial year | 16.08 | 59.52 | -38.80 | -56.04 | 42.92 |
| Shareholders equity total | 211.63 | 191.15 | 86.20 | 30.16 | 73.08 |
| Non-current liabilities total | |||||
| Current trade creditors | 7.00 | 6.89 | 8.62 | 24.57 | 22.85 |
| Current owed to participating | 1.33 | 1.33 | 25.34 | 0.99 | 10.03 |
| Other non-interest bearing current liabilities | 19.71 | 58.34 | 37.55 | 7.28 | 15.13 |
| Current liabilities total | 28.05 | 66.56 | 71.52 | 32.84 | 48.01 |
| Balance sheet total (liabilities) | 239.68 | 257.71 | 157.72 | 62.99 | 121.08 |
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.