Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 2 211.71 | 2 066.08 | 1 544.64 |
| Employee benefit expenses | -1 665.32 | -1 442.61 | -1 496.31 |
| Other operating expenses | -26.55 | ||
| EBIT | 519.84 | 623.47 | 48.33 |
| Other financial income | 176.25 | 59.09 | 163.66 |
| Other financial expenses | - 149.02 | - 171.25 | -58.36 |
| Pre-tax profit | 547.07 | 511.31 | 153.63 |
| Income taxes | - 133.51 | - 120.00 | -39.53 |
| Net earnings | 413.56 | 391.31 | 114.10 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Other receivables | 2.00 | 3.00 | 28.00 |
| Investments total | 2.00 | 3.00 | 28.00 |
| Long term receivables total | |||
| Finished products/goods | 7.14 | 11.58 | |
| Inventories total | 7.14 | 11.58 | |
| Current trade debtors | 5 680.41 | 4 554.73 | 13 021.65 |
| Current other receivables | 200.17 | 207.15 | 0.05 |
| Current deferred tax assets | 1.76 | 1.76 | 7.42 |
| Short term receivables total | 5 882.34 | 4 763.64 | 13 029.11 |
| Cash and bank deposits | 27.15 | 2 354.50 | 2 041.27 |
| Cash and cash equivalents | 27.15 | 2 354.50 | 2 041.27 |
| Balance sheet total (assets) | 5 918.62 | 7 132.72 | 15 098.39 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 413.56 | 804.87 | |
| Profit of the financial year | 413.56 | 391.31 | 114.10 |
| Shareholders equity total | 453.56 | 844.87 | 958.96 |
| Provisions | 25.72 | ||
| Non-current loans from credit institutions | 38.45 | 38.45 | |
| Non-current liabilities total | 38.45 | 38.45 | |
| Current loans from credit institutions | 76.89 | ||
| Current trade creditors | 3 786.79 | 5 605.79 | 13 762.49 |
| Current owed to group member | 871.21 | 289.67 | 118.86 |
| Short-term deferred tax liabilities | 135.28 | 120.00 | 45.19 |
| Other non-interest bearing current liabilities | 556.44 | 233.94 | 187.16 |
| Current liabilities total | 5 426.61 | 6 249.41 | 14 113.70 |
| Balance sheet total (liabilities) | 5 918.62 | 7 132.72 | 15 098.39 |
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.