Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 39.72 | -23.10 | 30.08 | -16.70 | -9.20 |
| EBIT | 39.72 | -23.10 | 30.08 | -16.70 | -9.20 |
| Other financial income | 7.49 | 6.28 | 4.67 | 6.57 | 6.44 |
| Other financial expenses | -0.12 | -0.04 | -0.04 | -1.41 | -3.37 |
| Pre-tax profit | 47.09 | -16.87 | 34.70 | -11.54 | -6.13 |
| Income taxes | -10.36 | 3.71 | -7.63 | 2.54 | 1.35 |
| Net earnings | 36.73 | -13.16 | 27.07 | -9.00 | -4.78 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 50.00 | 5.11 | |||
| Current amounts owed by group member comp. | 195.58 | 134.89 | 114.20 | 169.32 | 165.63 |
| Current other receivables | 3.75 | 0.68 | 0.18 | ||
| Current deferred tax assets | 3.71 | 3.71 | 2.54 | 3.89 | |
| Short term receivables total | 245.58 | 142.36 | 123.02 | 172.54 | 169.69 |
| Cash and bank deposits | 3.47 | 3.28 | 58.24 | 3.22 | 2.51 |
| Cash and cash equivalents | 3.47 | 3.28 | 58.24 | 3.22 | 2.51 |
| Balance sheet total (assets) | 249.05 | 145.63 | 181.26 | 175.75 | 172.21 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 70.00 | ||||
| Retained earnings | -23.30 | 13.43 | 0.27 | 27.34 | 18.34 |
| Profit of the financial year | 36.73 | -13.16 | 27.07 | -9.00 | -4.78 |
| Shareholders equity total | 208.43 | 125.27 | 152.34 | 143.34 | 138.56 |
| Non-current deferred tax liabilities | 10.36 | ||||
| Non-current liabilities total | 10.36 | ||||
| Current trade creditors | 10.00 | 10.00 | 10.00 | 24.78 | 33.65 |
| Short-term deferred tax liabilities | 9.97 | 10.36 | 7.63 | 7.63 | |
| Other non-interest bearing current liabilities | 10.29 | 11.28 | |||
| Current liabilities total | 30.26 | 20.36 | 28.92 | 32.41 | 33.65 |
| Balance sheet total (liabilities) | 249.05 | 145.63 | 181.26 | 175.75 | 172.21 |
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.