Income statement (kDKK)
2021 | 2022 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 28 988.81 | 42 326.61 |
Employee benefit expenses | -23 143.39 | -30 018.34 |
Other operating expenses | -49.28 | - 200.00 |
Total depreciation | -2 188.75 | -3 184.10 |
EBIT | 3 607.39 | 8 924.17 |
Other financial income | 55.65 | |
Other financial expenses | - 348.64 | - 756.62 |
Pre-tax profit | 3 258.75 | 8 223.20 |
Net earnings | 3 258.75 | 8 223.20 |
Assets (kDKK)
2021 | 2022 | |
---|---|---|
Goodwill | 3 440.00 | 2 480.00 |
Intangible assets total | 3 440.00 | 2 480.00 |
Buildings | 22.86 | |
Machinery and equipment | 8 388.85 | 10 205.99 |
Tangible assets total | 8 411.71 | 10 205.99 |
Investments total | ||
Long term receivables total | ||
Raw materials and consumables | 240.68 | 366.01 |
Inventories total | 240.68 | 366.01 |
Current trade debtors | 8 454.96 | |
Current amounts owed by group member comp. | 1 439.76 | |
Prepayments and accrued income | 121.97 | 423.11 |
Current other receivables | 92.12 | 3 200.70 |
Short term receivables total | 1 653.85 | 12 078.77 |
Cash and bank deposits | 9 393.50 | 6 700.27 |
Cash and cash equivalents | 9 393.50 | 6 700.27 |
Balance sheet total (assets) | 23 139.75 | 31 831.04 |
Equity and liabilities (kDKK)
2021 | 2022 | |
---|---|---|
Share capital | 800.00 | 800.00 |
Shares repurchased | 3 400.00 | 7 500.00 |
Retained earnings | -2 017.91 | -6 259.16 |
Profit of the financial year | 3 258.75 | 8 223.20 |
Shareholders equity total | 5 440.84 | 10 264.03 |
Non-current leasing loans | 561.24 | |
Non-current owed to group member | 3 512.10 | |
Non-current other liabilities | 1 543.48 | 6 759.67 |
Non-current liabilities total | 5 616.82 | 6 759.67 |
Current trade creditors | 2 063.63 | 6 782.82 |
Current owed to group member | 1 600.00 | 1 317.32 |
Other non-interest bearing current liabilities | 8 212.39 | 6 707.19 |
Accruals and deferred income | 206.08 | |
Current liabilities total | 12 082.09 | 14 807.33 |
Balance sheet total (liabilities) | 23 139.75 | 31 831.04 |
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.