Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 214.49 | 1 773.41 | 1 518.69 | 581.12 | 488.11 |
| Employee benefit expenses | -1 182.83 | -1 028.18 | - 910.11 | -1 067.96 | - 936.92 |
| Total depreciation | -9.00 | -9.00 | -9.00 | -9.00 | -6.00 |
| EBIT | 22.66 | 736.22 | 599.58 | - 495.84 | - 454.81 |
| Other financial income | 27.47 | 32.85 | 31.27 | 27.59 | 24.82 |
| Other financial expenses | - 150.55 | - 108.55 | - 109.06 | - 156.26 | - 228.48 |
| Pre-tax profit | - 100.43 | 660.52 | 521.80 | - 624.51 | - 658.47 |
| Income taxes | 17.48 | - 148.72 | - 120.33 | 132.74 | |
| Net earnings | -82.96 | 511.80 | 401.47 | - 491.77 | - 658.47 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 33.00 | 24.00 | 15.00 | 6.00 | |
| Tangible assets total | 33.00 | 24.00 | 15.00 | 6.00 | |
| Other receivables | 105.00 | 105.00 | 105.00 | 105.00 | 105.00 |
| Investments total | 105.00 | 105.00 | 105.00 | 105.00 | 105.00 |
| Non-current loans receivable | 114.00 | 117.00 | 117.00 | 117.00 | 117.00 |
| Long term receivables total | 114.00 | 117.00 | 117.00 | 117.00 | 117.00 |
| Finished products/goods | 3 156.58 | 3 529.45 | 4 126.82 | 3 978.42 | 2 952.29 |
| Inventories total | 3 156.58 | 3 529.45 | 4 126.82 | 3 978.42 | 2 952.29 |
| Current trade debtors | 572.92 | 856.47 | 487.28 | 464.55 | 448.80 |
| Current owed by particip. interest comp. | 39.60 | 41.18 | 42.83 | 44.54 | 46.32 |
| Prepayments and accrued income | 44.11 | 44.81 | 41.55 | 47.71 | 49.96 |
| Current other receivables | 226.55 | 296.73 | 483.16 | 175.22 | 214.41 |
| Current deferred tax assets | 10.33 | 145.13 | 121.13 | ||
| Short term receivables total | 893.51 | 1 239.19 | 1 054.82 | 877.15 | 880.62 |
| Cash and bank deposits | 48.92 | 11.95 | 9.06 | 11.34 | 19.49 |
| Cash and cash equivalents | 48.92 | 11.95 | 9.06 | 11.34 | 19.49 |
| Balance sheet total (assets) | 4 351.01 | 5 026.59 | 5 427.70 | 5 094.91 | 4 074.39 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 750.00 | 750.00 | 750.00 | 750.00 | 750.00 |
| Shares repurchased | 300.00 | 200.00 | |||
| Retained earnings | 97.14 | - 285.82 | 25.99 | 427.45 | -64.32 |
| Profit of the financial year | -82.96 | 511.80 | 401.47 | - 491.77 | - 658.47 |
| Shareholders equity total | 764.18 | 1 275.99 | 1 377.45 | 685.68 | 27.21 |
| Provisions | 10.48 | 11.19 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 2 648.48 | 1 757.78 | 2 321.56 | 3 306.51 | 2 593.28 |
| Current trade creditors | 674.32 | 1 353.71 | 1 168.82 | 954.68 | 1 341.48 |
| Short-term deferred tax liabilities | 97.91 | 115.61 | |||
| Other non-interest bearing current liabilities | 264.02 | 530.72 | 433.06 | 148.03 | 112.43 |
| Current liabilities total | 3 586.83 | 3 740.12 | 4 039.05 | 4 409.23 | 4 047.18 |
| Balance sheet total (liabilities) | 4 351.01 | 5 026.59 | 5 427.70 | 5 094.91 | 4 074.39 |
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.