Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 146.14 | 310.82 | 338.81 | 675.25 | 692.97 |
| Employee benefit expenses | - 130.22 | - 256.42 | - 338.76 | - 637.74 | - 724.65 |
| EBIT | 15.92 | 54.40 | 0.06 | 37.52 | -31.68 |
| Other financial income | 0.08 | ||||
| Other financial expenses | -3.85 | -2.04 | -0.20 | ||
| Pre-tax profit | 15.92 | 54.40 | -3.79 | 35.48 | -31.80 |
| Income taxes | -1.17 | -12.27 | 0.53 | -8.01 | |
| Net earnings | 14.75 | 42.13 | -3.26 | 27.46 | -31.80 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 8.09 | 85.10 | 8.55 | 10.97 | |
| Current amounts owed by group member comp. | 3.13 | 5.08 | 4.43 | 16.68 | 14.02 |
| Current other receivables | 3.00 | ||||
| Current deferred tax assets | 0.53 | ||||
| Short term receivables total | 11.22 | 93.18 | 13.52 | 27.65 | 14.02 |
| Cash and bank deposits | 38.73 | 13.24 | 89.17 | 183.03 | 143.13 |
| Cash and cash equivalents | 38.73 | 13.24 | 89.17 | 183.03 | 143.13 |
| Balance sheet total (assets) | 49.95 | 106.42 | 102.69 | 210.69 | 157.14 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 25.00 | 25.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -13.97 | 0.77 | 27.90 | 24.65 | 52.11 |
| Profit of the financial year | 14.75 | 42.13 | -3.26 | 27.46 | -31.80 |
| Shareholders equity total | 25.77 | 67.90 | 64.65 | 92.11 | 60.30 |
| Non-current liabilities total | |||||
| Current trade creditors | 0.12 | 2.50 | 4.77 | ||
| Current owed to participating | 2.61 | 3.01 | |||
| Short-term deferred tax liabilities | 1.17 | 12.27 | 7.85 | ||
| Other non-interest bearing current liabilities | 22.89 | 26.24 | 35.54 | 103.35 | 93.83 |
| Current liabilities total | 24.18 | 38.51 | 38.04 | 118.58 | 96.84 |
| Balance sheet total (liabilities) | 49.95 | 106.42 | 102.69 | 210.69 | 157.14 |
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.