Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 92.05 | 442.31 | 490.24 | 487.00 |
| Employee benefit expenses | -91.70 | - 404.03 | - 519.00 | - 434.87 |
| Total depreciation | -16.23 | |||
| EBIT | 0.35 | 38.28 | -28.75 | 35.91 |
| Other financial income | 0.05 | |||
| Other financial expenses | -0.06 | -0.77 | ||
| Pre-tax profit | 0.35 | 38.23 | -29.53 | 35.96 |
| Income taxes | -0.07 | -8.62 | -1.50 | |
| Net earnings | 0.28 | 29.60 | -29.53 | 34.46 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 22.71 | ||||
| Tangible assets total | 22.71 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 5.43 | 3.48 | 11.12 | 22.94 | |
| Prepayments and accrued income | 9.63 | 14.43 | 15.56 | ||
| Short term receivables total | 5.43 | 13.12 | 25.55 | 38.50 | |
| Cash and bank deposits | 0.00 | 76.94 | 119.56 | 67.70 | 75.13 |
| Cash and cash equivalents | 0.00 | 76.94 | 119.56 | 67.70 | 75.13 |
| Balance sheet total (assets) | 0.00 | 82.38 | 132.68 | 93.25 | 136.34 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 0.28 | 29.89 | 0.36 | ||
| Profit of the financial year | 0.28 | 29.60 | -29.53 | 34.46 | |
| Shareholders equity total | 0.00 | 40.28 | 69.89 | 40.36 | 74.82 |
| Provisions | 1.50 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 16.15 | 16.05 | 18.98 | 21.37 | |
| Current owed to participating | 3.03 | 2.91 | |||
| Short-term deferred tax liabilities | 0.07 | 8.62 | |||
| Other non-interest bearing current liabilities | 25.88 | 38.12 | 30.88 | 35.75 | |
| Current liabilities total | 42.09 | 62.79 | 52.89 | 60.02 | |
| Balance sheet total (liabilities) | 0.00 | 82.38 | 132.68 | 93.25 | 136.34 |
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.