Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -40.54 | 171.39 | 276.18 | 93.65 | 157.60 |
| Wages and salaries | - 157.16 | - 127.90 | |||
| Social security expenses | -31.03 | -7.29 | |||
| Employee benefit expenses | -6.31 | -32.02 | - 175.69 | ||
| Total depreciation | -5.20 | ||||
| EBIT | -52.04 | 139.37 | 100.49 | -94.54 | 22.41 |
| Other financial income | -0.28 | -0.64 | -0.50 | 0.01 | |
| Other financial expenses | -0.05 | -0.39 | -0.04 | ||
| Pre-tax profit | -52.09 | 139.10 | 99.85 | -95.44 | 22.38 |
| Income taxes | 11.46 | -30.60 | -21.99 | 20.87 | -5.42 |
| Net earnings | -40.63 | 108.49 | 77.86 | -74.57 | 16.96 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 121.25 | 18.97 | |||
| Current amounts owed by group member comp. | 97.95 | 107.55 | 107.55 | 111.92 | 114.92 |
| Current other receivables | 9.39 | 240.00 | 25.00 | ||
| Current deferred tax assets | 55.34 | 24.73 | 2.75 | 23.62 | 18.20 |
| Short term receivables total | 162.68 | 253.53 | 369.27 | 135.54 | 158.12 |
| Cash and bank deposits | 21.68 | 42.92 | 171.14 | 53.33 | 51.45 |
| Cash and cash equivalents | 21.68 | 42.92 | 171.14 | 53.33 | 51.45 |
| Balance sheet total (assets) | 184.35 | 296.45 | 540.41 | 188.88 | 209.57 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Other reserves | -40.63 | 108.49 | 77.86 | ||
| Retained earnings | -1.32 | - 191.07 | -51.95 | 103.78 | 29.21 |
| Profit of the financial year | -40.63 | 108.49 | 77.86 | -74.57 | 16.96 |
| Shareholders equity total | -2.58 | 105.91 | 183.78 | 109.21 | 126.17 |
| Non-current liabilities total | |||||
| Current trade creditors | 33.36 | 53.99 | 31.19 | 15.55 | 12.00 |
| Current owed to participating | 135.32 | 105.85 | 309.66 | 41.18 | 44.66 |
| Current owed to group member | 18.26 | 8.66 | 8.66 | 4.91 | 0.41 |
| Other non-interest bearing current liabilities | 22.04 | 7.12 | 18.02 | 26.33 | |
| Current liabilities total | 186.94 | 190.54 | 356.63 | 79.67 | 83.40 |
| Balance sheet total (liabilities) | 184.35 | 296.45 | 540.41 | 188.88 | 209.57 |
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.