Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 255.02 | 907.41 | 1 282.37 | 2 402.65 | 2 334.50 |
| Employee benefit expenses | -1 283.66 | - 767.13 | - 733.29 | -1 083.06 | - 729.22 |
| Total depreciation | -0.92 | -17.09 | -17.09 | -17.09 | -17.26 |
| EBIT | -29.56 | 123.19 | 531.99 | 1 302.49 | 1 588.03 |
| Other financial income | 89.00 | 346.78 | 65.78 | 298.98 | |
| Other financial expenses | -37.18 | -38.05 | -7.22 | - 295.94 | |
| Pre-tax profit | 22.26 | 85.13 | 871.54 | 1 072.34 | 1 887.01 |
| Income taxes | -4.90 | -18.73 | - 191.73 | - 235.91 | - 415.13 |
| Net earnings | 17.36 | 66.41 | 679.82 | 836.43 | 1 471.88 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 195.68 | ||||
| Machinery and equipment | 50.98 | 51.44 | 34.35 | 17.26 | |
| Tangible assets total | 246.65 | 51.44 | 34.35 | 17.26 | |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 240.57 | 295.92 | 1 112.26 | 721.93 | 1 323.56 |
| Inventories total | 240.57 | 295.92 | 1 112.26 | 721.93 | 1 323.56 |
| Current trade debtors | 947.92 | 1 762.23 | 1 861.94 | 2 826.43 | 2 960.67 |
| Prepayments and accrued income | 28.24 | ||||
| Current other receivables | 36.14 | 35.00 | |||
| Current deferred tax assets | 67.00 | 61.34 | 121.01 | 103.44 | 107.08 |
| Short term receivables total | 1 051.06 | 1 886.80 | 1 982.95 | 2 929.87 | 3 067.75 |
| Cash and bank deposits | 1 839.30 | 1 117.11 | 3 737.48 | 4 824.49 | 4 023.82 |
| Cash and cash equivalents | 1 839.30 | 1 117.11 | 3 737.48 | 4 824.49 | 4 023.82 |
| Balance sheet total (assets) | 3 377.59 | 3 351.28 | 6 867.04 | 8 493.54 | 8 415.13 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Retained earnings | 70.79 | 88.15 | 154.55 | 834.37 | 1 670.80 |
| Profit of the financial year | 17.36 | 66.41 | 679.82 | 836.43 | 1 471.88 |
| Shareholders equity total | 1 088.15 | 1 154.55 | 1 834.37 | 2 670.80 | 4 142.68 |
| Provisions | 235.00 | 472.00 | 472.00 | 472.00 | |
| Non-current liabilities total | |||||
| Current trade creditors | 481.89 | 752.55 | 2 438.11 | 996.02 | 1 060.10 |
| Current owed to group member | 1 305.23 | 800.23 | 1 437.95 | 3 504.08 | 2 027.44 |
| Short-term deferred tax liabilities | 251.39 | 469.74 | 418.77 | ||
| Other non-interest bearing current liabilities | 502.32 | 408.94 | 433.20 | 380.91 | 294.14 |
| Current liabilities total | 2 289.44 | 1 961.72 | 4 560.66 | 5 350.75 | 3 800.45 |
| Balance sheet total (liabilities) | 3 377.59 | 3 351.28 | 6 867.04 | 8 493.54 | 8 415.13 |
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.