Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 503.37 | 457.04 | 602.42 | 726.03 | 715.16 |
| Employee benefit expenses | - 537.43 | - 595.80 | - 549.64 | - 590.21 | - 704.62 |
| Total depreciation | -24.10 | -30.00 | -41.98 | -43.92 | -31.93 |
| EBIT | -58.16 | - 168.76 | 10.80 | 91.89 | -21.38 |
| Other financial expenses | -1.56 | -3.42 | -3.83 | -3.45 | -10.22 |
| Pre-tax profit | -59.72 | - 172.18 | 6.96 | 88.44 | -31.60 |
| Net earnings | -59.72 | - 172.18 | 6.96 | 88.44 | -31.60 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 92.30 | 177.30 | 135.33 | 130.40 | 135.98 |
| Tangible assets total | 92.30 | 177.30 | 135.33 | 130.40 | 135.98 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 0.28 | 15.85 | 19.56 | 11.13 | |
| Prepayments and accrued income | 15.00 | 18.19 | 8.84 | 9.17 | 27.71 |
| Current other receivables | 6.32 | ||||
| Short term receivables total | 21.60 | 34.04 | 28.40 | 20.30 | 27.71 |
| Cash and bank deposits | 21.78 | 0.12 | 3.46 | 12.11 | 0.30 |
| Cash and cash equivalents | 21.78 | 0.12 | 3.46 | 12.11 | 0.30 |
| Balance sheet total (assets) | 135.68 | 211.46 | 167.19 | 162.81 | 163.99 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -30.20 | -89.92 | - 262.10 | - 255.14 | - 166.70 |
| Profit of the financial year | -59.72 | - 172.18 | 6.96 | 88.44 | -31.60 |
| Shareholders equity total | -39.92 | - 212.10 | - 205.14 | - 116.69 | - 148.29 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.27 | ||||
| Current trade creditors | 30.00 | 179.95 | 8.19 | 22.75 | 57.71 |
| Current owed to participating | 0.57 | 0.59 | 0.62 | 0.66 | 2.32 |
| Other non-interest bearing current liabilities | 145.04 | 242.75 | 363.51 | 256.11 | 252.25 |
| Current liabilities total | 175.60 | 423.56 | 372.33 | 279.51 | 312.28 |
| Balance sheet total (liabilities) | 135.68 | 211.46 | 167.19 | 162.81 | 163.99 |
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.