Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 99.49 | 110.78 | 46.61 | 174.68 | 93.68 |
| Employee benefit expenses | - 147.28 | - 103.84 | -45.41 | - 111.65 | -86.07 |
| EBIT | -47.79 | 6.94 | 1.21 | 63.02 | 7.61 |
| Other financial income | 0.06 | 0.67 | |||
| Other financial expenses | -0.18 | -0.40 | -0.59 | -0.77 | -0.29 |
| Pre-tax profit | -47.97 | 6.55 | 0.61 | 62.32 | 7.99 |
| Income taxes | -6.18 | -1.94 | |||
| Net earnings | -47.97 | 6.55 | 0.61 | 56.13 | 6.05 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 40.00 | 10.00 | 23.50 | ||
| Current deferred tax assets | 6.00 | 4.00 | 1.00 | ||
| Short term receivables total | 46.00 | 14.00 | 24.50 | ||
| Cash and bank deposits | 54.54 | 94.15 | 81.75 | 222.90 | 179.42 |
| Cash and cash equivalents | 54.54 | 94.15 | 81.75 | 222.90 | 179.42 |
| Balance sheet total (assets) | 100.54 | 108.15 | 106.25 | 222.90 | 179.42 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 82.19 | 34.21 | 40.76 | 41.37 | 97.51 |
| Profit of the financial year | -47.97 | 6.55 | 0.61 | 56.13 | 6.05 |
| Shareholders equity total | 84.21 | 90.76 | 91.37 | 147.51 | 153.56 |
| Provisions | -0.00 | -0.00 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 12.50 | 12.50 | 12.50 | 12.50 | 12.50 |
| Current owed to participating | 0.46 | 6.15 | |||
| Short-term deferred tax liabilities | 6.18 | 1.94 | |||
| Other non-interest bearing current liabilities | 3.82 | 4.90 | 2.37 | 56.26 | 5.27 |
| Current liabilities total | 16.32 | 17.39 | 14.87 | 75.39 | 25.86 |
| Balance sheet total (liabilities) | 100.54 | 108.15 | 106.25 | 222.90 | 179.42 |
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.