Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 50.42 | 60.89 | 57.68 | 70.10 | 40.95 |
| Employee benefit expenses | -35.00 | -20.00 | -38.00 | -68.67 | -70.00 |
| EBIT | 15.42 | 40.89 | 19.68 | 1.43 | -29.05 |
| Other financial expenses | -0.73 | -0.11 | -2.60 | -3.33 | 5.11 |
| Pre-tax profit | 14.68 | 40.78 | 17.08 | -1.90 | -23.95 |
| Income taxes | -3.31 | -8.98 | -3.77 | ||
| Net earnings | 11.37 | 31.80 | 13.31 | -1.90 | -23.95 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 2.23 | 2.31 | 0.33 | 3.00 | 3.15 |
| Current other receivables | 2.07 | ||||
| Current deferred tax assets | 0.68 | 1.02 | 0.25 | 2.00 | 2.00 |
| Short term receivables total | 2.91 | 3.34 | 0.58 | 5.00 | 7.22 |
| Cash and bank deposits | 283.40 | 325.61 | 334.61 | 331.56 | 335.87 |
| Cash and cash equivalents | 283.40 | 325.61 | 334.61 | 331.56 | 335.87 |
| Balance sheet total (assets) | 286.31 | 328.94 | 335.19 | 336.56 | 343.09 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 2.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 48.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Retained earnings | 188.41 | 199.78 | 231.58 | 244.89 | 242.99 |
| Profit of the financial year | 11.37 | 31.80 | 13.31 | -1.90 | -23.95 |
| Shareholders equity total | 249.78 | 281.58 | 294.89 | 292.99 | 269.05 |
| Non-current trade creditors | 35.09 | ||||
| Non-current liabilities total | 35.09 | ||||
| Current owed to participating | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 |
| Other non-interest bearing current liabilities | 36.39 | 47.22 | 40.16 | 43.43 | 38.82 |
| Current liabilities total | 36.53 | 47.36 | 40.30 | 43.57 | 38.96 |
| Balance sheet total (liabilities) | 286.31 | 328.94 | 335.19 | 336.56 | 343.09 |
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.