Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 194.04 | 1 033.53 | 1 283.69 | 740.54 | 493.67 |
| Employee benefit expenses | -1 068.95 | -1 227.60 | -1 032.64 | - 826.59 | - 301.02 |
| Total depreciation | -25.65 | -25.56 | -14.38 | -10.66 | -22.06 |
| EBIT | 99.45 | - 219.63 | 236.67 | -96.71 | 170.59 |
| Other financial income | 4.10 | 7.20 | 11.20 | 25.93 | 32.68 |
| Other financial expenses | -5.75 | -3.96 | -19.53 | -28.86 | -33.02 |
| Pre-tax profit | 97.80 | - 216.39 | 228.34 | -99.64 | 170.26 |
| Income taxes | -21.57 | 48.41 | -50.65 | 8.28 | -23.54 |
| Net earnings | 76.22 | - 167.97 | 177.69 | -91.35 | 146.72 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 61.05 | 35.49 | 21.11 | 10.46 | 54.85 |
| Tangible assets total | 61.05 | 35.49 | 21.11 | 10.46 | 54.85 |
| Other receivables | 0.00 | 0.00 | |||
| Investments total | 0.00 | 0.00 | |||
| Long term receivables total | |||||
| Finished products/goods | 18.32 | 13.24 | 8.94 | 8.36 | 7.51 |
| Inventories total | 18.32 | 13.24 | 8.94 | 8.36 | 7.51 |
| Current trade debtors | 298.96 | 193.68 | 312.56 | 166.48 | 118.01 |
| Current amounts owed by group member comp. | 105.83 | 85.76 | 350.33 | 407.31 | 381.04 |
| Current other receivables | 43.87 | 14.36 | 20.67 | -0.00 | |
| Current deferred tax assets | 46.56 | ||||
| Short term receivables total | 448.66 | 340.37 | 683.56 | 573.79 | 499.05 |
| Other current investments | 5.55 | 8.82 | 6.52 | 8.36 | 9.71 |
| Cash and bank deposits | 506.46 | 331.77 | |||
| Cash and cash equivalents | 512.01 | 340.59 | 6.52 | 8.36 | 9.71 |
| Balance sheet total (assets) | 1 040.04 | 729.69 | 720.13 | 600.97 | 571.13 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 76.00 | ||||
| Retained earnings | -75.25 | 0.97 | - 167.00 | 10.68 | -80.67 |
| Profit of the financial year | 76.22 | - 167.97 | 177.69 | -91.35 | 146.72 |
| Shareholders equity total | 201.97 | -42.00 | 135.68 | 44.33 | 191.05 |
| Provisions | 1.88 | 8.28 | 10.83 | ||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 139.45 | 164.21 | 129.38 | ||
| Current trade creditors | 70.74 | 40.81 | 33.89 | 80.21 | 80.49 |
| Short-term deferred tax liabilities | 23.37 | 30.45 | 12.54 | ||
| Other non-interest bearing current liabilities | 742.07 | 730.88 | 372.37 | 312.22 | 146.84 |
| Current liabilities total | 836.19 | 771.69 | 576.17 | 556.64 | 369.24 |
| Balance sheet total (liabilities) | 1 040.04 | 729.69 | 720.13 | 600.97 | 571.13 |
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.