Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 1 250.27 | -70.18 | 1 281.60 |
| Employee benefit expenses | -1 356.35 | - 205.53 | - 956.02 |
| EBIT | - 106.08 | - 275.71 | 325.58 |
| Other financial income | 2.51 | ||
| Other financial expenses | -3.44 | -1.08 | -0.02 |
| Pre-tax profit | - 109.52 | - 276.79 | 328.07 |
| Income taxes | 23.45 | -11.45 | |
| Net earnings | -86.07 | - 276.79 | 316.62 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 191.83 | ||
| Current amounts owed by group member comp. | 35.77 | 38.28 | |
| Current other receivables | 4.57 | 11.21 | |
| Current deferred tax assets | 23.45 | ||
| Short term receivables total | 28.02 | 46.98 | 230.11 |
| Cash and bank deposits | 30.78 | 0.64 | 390.36 |
| Cash and cash equivalents | 30.78 | 0.64 | 390.36 |
| Balance sheet total (assets) | 58.80 | 47.62 | 620.47 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 276.79 | ||
| Profit of the financial year | -86.07 | - 276.79 | 316.62 |
| Shareholders equity total | -46.07 | 40.00 | 356.62 |
| Non-current liabilities total | |||
| Current trade creditors | 9.75 | ||
| Current owed to participating | 0.05 | 0.05 | 0.05 |
| Short-term deferred tax liabilities | 11.45 | ||
| Other non-interest bearing current liabilities | 104.83 | 7.57 | 242.61 |
| Current liabilities total | 104.87 | 7.62 | 263.85 |
| Balance sheet total (liabilities) | 58.80 | 47.62 | 620.47 |
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.