Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 150.24 | 155.89 | 56.51 | 45.30 | 85.86 |
| EBIT | 150.24 | 155.89 | 56.51 | 45.30 | 85.86 |
| Other financial income | 7.16 | ||||
| Other financial expenses | -99.85 | - 105.43 | -44.71 | -16.96 | -65.13 |
| Pre-tax profit | 50.39 | 50.45 | 11.80 | 28.34 | 27.89 |
| Net earnings | 50.39 | 50.45 | 11.80 | 28.34 | 27.89 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 605.30 | 204.49 | |||
| Inventories total | 605.30 | 204.49 | |||
| Current trade debtors | 3 057.92 | 4 121.56 | 3 003.16 | 2 353.90 | 2 784.60 |
| Current amounts owed by group member comp. | 916.45 | ||||
| Current other receivables | 304.55 | ||||
| Short term receivables total | 3 057.92 | 4 121.56 | 3 307.70 | 2 353.90 | 3 701.05 |
| Cash and bank deposits | 40.63 | 71.00 | 115.56 | 126.38 | 605.35 |
| Cash and cash equivalents | 40.63 | 71.00 | 115.56 | 126.38 | 605.35 |
| Balance sheet total (assets) | 3 703.85 | 4 397.05 | 3 423.26 | 2 480.28 | 4 306.40 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 40.15 | 90.54 | 141.00 | 152.80 | 181.14 |
| Profit of the financial year | 50.39 | 50.45 | 11.80 | 28.34 | 27.89 |
| Shareholders equity total | 590.54 | 641.00 | 652.80 | 681.14 | 709.03 |
| Non-current liabilities total | |||||
| Current trade creditors | 1 862.85 | 441.41 | 261.20 | 34.00 | 34.00 |
| Current owed to group member | 1 154.99 | 2 775.01 | 2 402.77 | 1 652.31 | 3 529.94 |
| Other non-interest bearing current liabilities | 95.46 | 539.63 | 106.50 | 112.83 | 33.43 |
| Current liabilities total | 3 113.31 | 3 756.05 | 2 770.46 | 1 799.14 | 3 597.37 |
| Balance sheet total (liabilities) | 3 703.85 | 4 397.05 | 3 423.26 | 2 480.28 | 4 306.40 |
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.