Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 75.71 | 31.67 | 40.19 | 115.64 | 46.09 |
| Wages and salaries | -64.22 | ||||
| Social security expenses | -3.36 | ||||
| Employee benefit expenses | -22.82 | -26.55 | -33.84 | -23.06 | |
| EBIT | 52.89 | 5.12 | -27.39 | 81.80 | 23.03 |
| Other financial income | 1.65 | 4.17 | |||
| Other financial expenses | -3.59 | -5.22 | -5.83 | -5.51 | -4.86 |
| Pre-tax profit | 49.30 | -0.10 | -31.58 | 76.29 | 22.35 |
| Net earnings | 49.30 | -0.10 | -31.58 | 76.29 | 22.35 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 12.59 | 12.59 | 12.59 | 12.59 | 12.59 |
| Investments total | 12.59 | 12.59 | 12.59 | 12.59 | 12.59 |
| Non-current other receivables | 64.68 | ||||
| Long term receivables total | 64.68 | ||||
| Raw materials and consumables | 2.90 | 58.62 | 25.65 | 49.35 | 17.66 |
| Inventories total | 2.90 | 58.62 | 25.65 | 49.35 | 17.66 |
| Current trade debtors | 0.35 | 22.09 | 28.79 | 2.00 | |
| Current other receivables | 0.72 | 9.59 | 11.04 | 9.96 | |
| Short term receivables total | 1.07 | 22.09 | 38.38 | 11.04 | 11.96 |
| Cash and bank deposits | 1 085.58 | 967.57 | 892.64 | 919.89 | 905.93 |
| Cash and cash equivalents | 1 085.58 | 967.57 | 892.64 | 919.89 | 905.93 |
| Balance sheet total (assets) | 1 102.14 | 1 060.87 | 1 033.93 | 992.87 | 948.13 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 50.00 | 97.00 | |||
| Retained earnings | 786.05 | 835.35 | 738.25 | 664.92 | 724.29 |
| Profit of the financial year | 49.30 | -0.10 | -31.58 | 76.29 | 22.35 |
| Shareholders equity total | 1 085.35 | 1 035.25 | 1 003.67 | 941.20 | 946.64 |
| Provisions | 2.77 | ||||
| Non-current trade creditors | 12.50 | 22.44 | 30.25 | ||
| Non-current owed to group member | 0.40 | 0.37 | |||
| Non-current other liabilities | 0.04 | ||||
| Non-current liabilities total | 12.90 | 22.85 | 30.25 | ||
| Current trade creditors | 3.15 | ||||
| Current owed to participating | 48.07 | ||||
| Other non-interest bearing current liabilities | 3.90 | 2.80 | 0.44 | 1.49 | |
| Current liabilities total | 3.90 | 2.80 | 51.66 | 1.49 | |
| Balance sheet total (liabilities) | 1 102.14 | 1 063.67 | 1 033.93 | 992.87 | 948.13 |
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.