Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 359.70 | 238.05 | 252.11 | 182.38 |
| Employee benefit expenses | - 211.24 | - 310.91 | - 144.04 | - 114.77 |
| Total depreciation | -20.34 | -30.51 | -30.51 | -30.51 |
| EBIT | 128.12 | - 103.37 | 77.56 | 37.09 |
| Other financial expenses | -4.73 | -6.44 | -3.92 | -3.88 |
| Pre-tax profit | 123.39 | - 109.81 | 73.64 | 33.22 |
| Income taxes | -29.20 | 22.85 | -18.31 | -8.55 |
| Net earnings | 94.19 | -86.96 | 55.33 | 24.67 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Buildings | 157.66 | 127.14 | 96.63 | 66.11 |
| Tangible assets total | 157.66 | 127.14 | 96.63 | 66.11 |
| Other receivables | 0.00 | |||
| Investments total | 0.00 | |||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 98.66 | 57.84 | 274.31 | 251.51 |
| Current other receivables | 30.81 | 0.00 | ||
| Short term receivables total | 129.47 | 57.84 | 274.31 | 251.51 |
| Cash and bank deposits | 250.14 | 167.15 | 80.86 | 160.54 |
| Cash and cash equivalents | 250.14 | 167.15 | 80.86 | 160.54 |
| Balance sheet total (assets) | 537.26 | 352.13 | 451.80 | 478.17 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 108.18 | 202.37 | 115.41 | 170.74 |
| Profit of the financial year | 94.19 | -86.96 | 55.33 | 24.67 |
| Shareholders equity total | 242.37 | 155.41 | 210.74 | 235.41 |
| Provisions | 27.15 | 4.30 | 17.02 | 14.54 |
| Non-current liabilities total | ||||
| Current trade creditors | 92.40 | 105.41 | 138.41 | 120.78 |
| Current owed to participating | 61.81 | 64.33 | 47.64 | 61.01 |
| Short-term deferred tax liabilities | 31.17 | 5.59 | 5.02 | |
| Other non-interest bearing current liabilities | 82.36 | 22.67 | 32.40 | 41.40 |
| Current liabilities total | 267.74 | 192.42 | 224.04 | 228.21 |
| Balance sheet total (liabilities) | 537.26 | 352.13 | 451.80 | 478.17 |
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.