Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 557.03 | -33.01 | -5.94 |
| Employee benefit expenses | - 362.41 | -3.67 | |
| EBIT | 194.62 | -36.68 | -5.94 |
| Other financial expenses | -1.40 | -1.10 | 0.02 |
| Pre-tax profit | 193.21 | -37.78 | -5.92 |
| Income taxes | -44.80 | -0.03 | |
| Net earnings | 148.41 | -37.81 | -5.92 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 7.83 | ||
| Inventories total | 7.83 | ||
| Current trade debtors | 134.55 | ||
| Current other receivables | 11.04 | 3.21 | 0.57 |
| Short term receivables total | 145.59 | 3.21 | 0.57 |
| Cash and bank deposits | 253.79 | 92.44 | 89.45 |
| Cash and cash equivalents | 253.79 | 92.44 | 89.45 |
| Balance sheet total (assets) | 407.20 | 95.65 | 90.02 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 57.20 | ||
| Retained earnings | -57.20 | 91.21 | 53.39 |
| Profit of the financial year | 148.41 | -37.81 | -5.92 |
| Shareholders equity total | 188.41 | 93.39 | 87.47 |
| Non-current liabilities total | |||
| Current trade creditors | 40.70 | ||
| Current owed to participating | 96.57 | 1.24 | 2.55 |
| Short-term deferred tax liabilities | 16.80 | ||
| Other non-interest bearing current liabilities | 64.73 | 1.01 | |
| Current liabilities total | 218.80 | 2.25 | 2.55 |
| Balance sheet total (liabilities) | 407.20 | 95.65 | 90.02 |
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.