Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 1 185.06 | 1 415.88 | 1 564.85 |
| Employee benefit expenses | - 966.95 | -1 313.78 | -1 555.32 |
| Total depreciation | -4.09 | ||
| EBIT | 218.11 | 102.10 | 5.43 |
| Other financial expenses | -6.41 | -12.87 | -19.04 |
| Pre-tax profit | 211.70 | 89.23 | -13.60 |
| Income taxes | -47.61 | -28.62 | 2.32 |
| Net earnings | 164.09 | 60.61 | -11.28 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Buildings | 36.85 | ||
| Tangible assets total | 36.85 | ||
| Investments total | |||
| Long term receivables total | |||
| Raw materials and consumables | 9.00 | 20.00 | 70.00 |
| Inventories total | 9.00 | 20.00 | 70.00 |
| Current trade debtors | 300.44 | 464.77 | 631.28 |
| Current other receivables | 101.25 | 222.44 | 226.64 |
| Current deferred tax assets | 2.32 | ||
| Short term receivables total | 401.70 | 687.21 | 860.25 |
| Cash and bank deposits | 269.50 | 195.31 | 27.50 |
| Cash and cash equivalents | 269.50 | 195.31 | 27.50 |
| Balance sheet total (assets) | 680.20 | 902.52 | 994.60 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 100.00 | ||
| Retained earnings | - 100.00 | 64.09 | 124.70 |
| Profit of the financial year | 164.09 | 60.61 | -11.28 |
| Shareholders equity total | 204.09 | 164.70 | 153.42 |
| Non-current liabilities total | |||
| Current trade creditors | 101.01 | 197.98 | 154.54 |
| Current owed to participating | 188.39 | 151.09 | 162.82 |
| Current owed to group member | 42.58 | 152.94 | 40.47 |
| Other non-interest bearing current liabilities | 144.13 | 235.80 | 483.35 |
| Current liabilities total | 476.11 | 737.82 | 841.18 |
| Balance sheet total (liabilities) | 680.20 | 902.52 | 994.60 |
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.