Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 659.42 | 365.04 | 324.82 | ||
| Other operating income | 89.72 | 175.17 | |||
| Purchases during the financial year | - 154.89 | -33.01 | -19.19 | ||
| External services | - 196.80 | -40.00 | |||
| Gross profit | 504.53 | 224.95 | 440.81 | 443.29 | 765.19 |
| Wages and salaries | -11.38 | -12.64 | -17.77 | -11.84 | - 622.85 |
| Social security expenses | -0.23 | -5.59 | -22.09 | ||
| Other operating expenses | - 127.67 | - 237.76 | - 172.52 | - 180.45 | - 290.74 |
| EBIT | 365.47 | -25.46 | 250.29 | 245.41 | - 170.49 |
| Other financial expenses | -1.52 | -2.37 | -1.09 | -4.74 | -2.13 |
| Pre-tax profit | 363.95 | -27.82 | 249.20 | 240.67 | - 172.62 |
| Income taxes | -80.07 | -54.82 | -52.95 | 187.84 | |
| Net earnings | 283.88 | -27.82 | 194.38 | 187.72 | 15.22 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 28.59 | 28.59 | 28.59 | 29.44 | 29.44 |
| Investments total | 28.59 | 28.59 | 28.59 | 29.44 | 29.44 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 70.50 | 48.94 | 73.85 | 154.22 | 69.35 |
| Current owed by particip. interest comp. | 46.50 | 46.50 | 46.50 | ||
| Current other receivables | 225.00 | 225.00 | 210.00 | 233.30 | 632.40 |
| Short term receivables total | 295.50 | 320.44 | 330.35 | 434.02 | 701.75 |
| Cash and bank deposits | 72.78 | 85.94 | 436.91 | 482.35 | 62.57 |
| Cash and cash equivalents | 72.78 | 85.94 | 436.91 | 482.35 | 62.57 |
| Balance sheet total (assets) | 396.88 | 434.97 | 795.86 | 945.82 | 793.76 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1.00 | 1.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -50.27 | 233.61 | 260.61 | 400.16 | 587.88 |
| Profit of the financial year | 283.88 | -27.82 | 194.38 | 187.72 | 15.22 |
| Shareholders equity total | 234.61 | 206.78 | 494.98 | 627.88 | 643.10 |
| Non-current deferred tax liabilities | 107.77 | ||||
| Non-current liabilities total | 107.77 | ||||
| Current trade creditors | 11.05 | 36.02 | 36.02 | 38.73 | 23.32 |
| Current owed to participating | 11.90 | 10.25 | 12.27 | 11.94 | 11.93 |
| Current owed to group member | 80.07 | ||||
| Short-term deferred tax liabilities | 80.07 | ||||
| Other non-interest bearing current liabilities | 59.24 | 181.92 | 252.59 | 79.43 | 115.41 |
| Current liabilities total | 162.27 | 228.19 | 300.88 | 210.17 | 150.66 |
| Balance sheet total (liabilities) | 396.88 | 434.97 | 795.86 | 945.82 | 793.76 |
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.