Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 757.00 | 586.16 | 1 174.67 | 738.32 | 824.32 |
| Employee benefit expenses | - 660.30 | - 656.96 | - 582.08 | - 757.85 | - 727.74 |
| Total depreciation | -82.34 | -65.87 | -65.87 | -65.87 | - 100.60 |
| EBIT | 14.36 | - 136.67 | 526.72 | -85.39 | 197.17 |
| Other financial income | 0.13 | 0.04 | |||
| Other financial expenses | -23.48 | -20.70 | -17.96 | -11.06 | -18.81 |
| Pre-tax profit | -9.12 | - 157.24 | 508.76 | -96.45 | 178.41 |
| Income taxes | 1.05 | 33.54 | - 111.64 | 21.22 | -58.09 |
| Net earnings | -8.06 | - 123.70 | 397.12 | -75.23 | 120.31 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 247.00 | 181.14 | 115.27 | 49.40 | 420.00 |
| Tangible assets total | 247.00 | 181.14 | 115.27 | 49.40 | 420.00 |
| Other receivables | 30.00 | 30.00 | 30.00 | 30.00 | 30.00 |
| Investments total | 30.00 | 30.00 | 30.00 | 30.00 | 30.00 |
| Non-current loans receivable | 8.15 | ||||
| Long term receivables total | 8.15 | ||||
| Finished products/goods | 396.10 | 258.60 | 397.05 | 399.03 | 393.51 |
| Inventories total | 396.10 | 258.60 | 397.05 | 399.03 | 393.51 |
| Current amounts owed by group member comp. | 9.48 | 16.35 | 23.22 | ||
| Current deferred tax assets | 1.05 | 34.59 | 5.21 | 26.43 | |
| Short term receivables total | 10.53 | 50.94 | 28.43 | 26.43 | |
| Cash and bank deposits | 251.36 | 285.38 | 486.93 | 314.25 | 342.26 |
| Cash and cash equivalents | 251.36 | 285.38 | 486.93 | 314.25 | 342.26 |
| Balance sheet total (assets) | 943.15 | 806.06 | 1 057.69 | 819.10 | 1 185.77 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 260.00 | ||||
| Retained earnings | -8.06 | - 391.76 | 5.35 | -69.88 | |
| Profit of the financial year | -8.06 | - 123.70 | 397.12 | -75.23 | 120.31 |
| Shareholders equity total | 41.94 | -81.76 | 315.35 | -19.88 | 100.44 |
| Provisions | -0.00 | 30.66 | |||
| Non-current loans from credit institutions | 169.73 | 107.25 | 48.22 | ||
| Non-current liabilities total | 169.73 | 107.25 | 48.22 | ||
| Current loans from credit institutions | 56.70 | 61.76 | 61.76 | 50.76 | |
| Current trade creditors | 101.16 | 35.32 | 105.37 | 109.70 | 61.94 |
| Current owed to group member | 200.46 | 105.96 | |||
| Short-term deferred tax liabilities | 85.80 | 1.09 | |||
| Other non-interest bearing current liabilities | 573.62 | 683.48 | 441.19 | 478.07 | 885.69 |
| Current liabilities total | 731.48 | 780.57 | 694.11 | 838.98 | 1 054.67 |
| Balance sheet total (liabilities) | 943.15 | 806.06 | 1 057.69 | 819.10 | 1 185.77 |
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.