Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 365.19 | 397.69 | 418.56 | 368.11 | 248.61 |
| Employee benefit expenses | - 381.71 | - 362.85 | - 330.35 | - 357.11 | - 242.80 |
| EBIT | -16.53 | 34.85 | 88.21 | 11.00 | 5.81 |
| Other financial expenses | -8.26 | -3.47 | -13.82 | -10.30 | -5.81 |
| Pre-tax profit | -24.78 | 31.38 | 74.39 | 0.70 | |
| Income taxes | 11.85 | -15.93 | -18.26 | -1.87 | -1.17 |
| Net earnings | -12.93 | 15.45 | 56.13 | -1.17 | -1.17 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 405.00 | 491.41 | 394.37 | 327.00 | 351.13 |
| Inventories total | 405.00 | 491.41 | 394.37 | 327.00 | 351.13 |
| Current trade debtors | 45.61 | 118.80 | 50.25 | 30.92 | 27.83 |
| Current other receivables | 31.25 | 44.84 | 40.51 | 103.31 | |
| Current deferred tax assets | 36.06 | 20.13 | 1.87 | ||
| Short term receivables total | 112.92 | 138.92 | 96.96 | 71.43 | 131.14 |
| Cash and bank deposits | 89.02 | 144.11 | 108.16 | 165.52 | 48.47 |
| Cash and cash equivalents | 89.02 | 144.11 | 108.16 | 165.52 | 48.47 |
| Balance sheet total (assets) | 606.94 | 774.44 | 599.50 | 563.95 | 530.74 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -92.79 | - 105.72 | -90.27 | -34.14 | -35.31 |
| Profit of the financial year | -12.93 | 15.45 | 56.13 | -1.17 | -1.17 |
| Shareholders equity total | -55.72 | -40.27 | 15.86 | 14.69 | 13.52 |
| Non-current liabilities total | |||||
| Current trade creditors | 9.12 | 9.12 | |||
| Current owed to participating | 485.89 | 485.89 | 402.89 | 398.89 | 400.75 |
| Short-term deferred tax liabilities | 1.17 | ||||
| Other non-interest bearing current liabilities | 176.77 | 328.82 | 180.75 | 141.26 | 106.19 |
| Current liabilities total | 662.66 | 814.71 | 583.64 | 549.26 | 517.22 |
| Balance sheet total (liabilities) | 606.94 | 774.44 | 599.50 | 563.95 | 530.74 |
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.