Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 972.00 | 798.00 | 507.00 | 431.50 |
| Employee benefit expenses | - 465.00 | - 524.00 | - 472.00 | - 230.88 |
| Total depreciation | -4.00 | -11.00 | -11.00 | -7.05 |
| EBIT | 503.00 | 263.00 | 24.00 | 193.57 |
| Other financial income | 1.00 | 3.17 | ||
| Other financial expenses | -1.00 | -3.00 | -4.00 | |
| Pre-tax profit | 502.00 | 260.00 | 21.00 | 196.74 |
| Income taxes | - 111.00 | -57.00 | -5.00 | -42.81 |
| Net earnings | 391.00 | 203.00 | 16.00 | 153.93 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 28.00 | 17.00 | 7.00 | |
| Tangible assets total | 28.00 | 17.00 | 7.00 | |
| Investments total | ||||
| Non-current other receivables | 8.00 | 8.00 | 8.00 | |
| Long term receivables total | 8.00 | 8.00 | 8.00 | |
| Inventories total | ||||
| Current trade debtors | 54.00 | |||
| Current amounts owed by group member comp. | 80.00 | 42.00 | 27.63 | |
| Prepayments and accrued income | 42.00 | 30.00 | 34.00 | |
| Current other receivables | 159.00 | 92.00 | 44.95 | |
| Short term receivables total | 281.00 | 176.00 | 76.00 | 72.58 |
| Cash and bank deposits | 500.00 | 469.00 | 303.00 | 338.36 |
| Cash and cash equivalents | 500.00 | 469.00 | 303.00 | 338.36 |
| Balance sheet total (assets) | 817.00 | 670.00 | 394.00 | 410.94 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 156.00 | 157.00 | 158.00 | 290.00 |
| Retained earnings | - 156.00 | 78.00 | 122.00 | - 151.46 |
| Profit of the financial year | 391.00 | 203.00 | 16.00 | 153.93 |
| Shareholders equity total | 431.00 | 478.00 | 336.00 | 332.47 |
| Provisions | 1.00 | 4.00 | 2.00 | |
| Non-current liabilities total | ||||
| Advances received | 60.00 | |||
| Current trade creditors | 11.00 | 23.00 | 14.00 | 12.65 |
| Current owed to group member | 10.00 | |||
| Short-term deferred tax liabilities | 110.00 | 54.00 | 7.00 | 44.81 |
| Other non-interest bearing current liabilities | 204.00 | 101.00 | 35.00 | 21.02 |
| Current liabilities total | 385.00 | 188.00 | 56.00 | 78.48 |
| Balance sheet total (liabilities) | 817.00 | 670.00 | 394.00 | 410.94 |
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.