Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 84.14 | 2 125.15 | 2 489.49 |
| Employee benefit expenses | - 479.37 | -1 743.03 | -1 817.98 |
| Total depreciation | - 238.28 | - 295.48 | |
| EBIT | - 395.24 | 143.84 | 376.03 |
| Other financial expenses | -41.27 | -95.11 | -36.06 |
| Pre-tax profit | - 436.50 | 48.74 | 339.97 |
| Income taxes | 94.67 | -10.85 | -74.82 |
| Net earnings | - 341.83 | 37.89 | 265.15 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 1 191.41 | 991.32 | |
| Tangible assets total | 1 191.41 | 991.32 | |
| Other receivables | 484.40 | 474.80 | |
| Investments total | 484.40 | 474.80 | |
| Non-current other receivables | 168.80 | ||
| Long term receivables total | 168.80 | ||
| Raw materials and consumables | 1 531.66 | 1 567.10 | 1 572.73 |
| Inventories total | 1 531.66 | 1 567.10 | 1 572.73 |
| Current trade debtors | 147.71 | 288.81 | 405.99 |
| Prepayments and accrued income | 16.93 | 25.44 | |
| Current other receivables | 528.30 | 61.25 | 139.36 |
| Current deferred tax assets | 94.67 | 83.83 | 9.01 |
| Short term receivables total | 770.69 | 450.82 | 579.79 |
| Cash and bank deposits | 53.11 | 39.79 | 106.93 |
| Cash and cash equivalents | 53.11 | 39.79 | 106.93 |
| Balance sheet total (assets) | 2 524.26 | 3 733.52 | 3 725.57 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 122.00 | ||
| Retained earnings | 260.00 | -81.83 | - 165.94 |
| Profit of the financial year | - 341.83 | 37.89 | 265.15 |
| Shareholders equity total | -41.83 | -3.94 | 261.21 |
| Non-current trade creditors | 1 120.58 | 1 822.26 | 1 685.99 |
| Non-current liabilities total | 1 120.58 | 1 822.26 | 1 685.99 |
| Current loans from credit institutions | 50.90 | ||
| Current trade creditors | 1 339.17 | 1 552.51 | 1 403.70 |
| Current owed to participating | 0.50 | ||
| Other non-interest bearing current liabilities | 106.34 | 311.79 | 374.17 |
| Current liabilities total | 1 445.52 | 1 915.19 | 1 778.37 |
| Balance sheet total (liabilities) | 2 524.26 | 3 733.52 | 3 725.57 |
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.