Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 674.28 | 8 577.21 | 14 100.76 | 12 052.21 | 6 158.21 |
| Employee benefit expenses | -1 205.91 | -3 943.34 | -6 183.78 | -6 894.79 | -6 975.12 |
| Total depreciation | -51.89 | -58.56 | -51.43 | - 192.96 | - 316.27 |
| EBIT | 1 416.48 | 4 575.31 | 7 865.55 | 4 964.46 | -1 133.17 |
| Other financial income | 15.69 | 52.01 | 321.24 | 786.84 | 1 395.15 |
| Other financial expenses | -48.61 | -57.68 | - 234.65 | -90.56 | -25.65 |
| Pre-tax profit | 1 383.56 | 4 569.65 | 7 952.14 | 5 660.74 | 236.33 |
| Income taxes | - 311.51 | -1 017.52 | -1 773.88 | -1 258.11 | -50.00 |
| Net earnings | 1 072.06 | 3 552.12 | 6 178.27 | 4 402.64 | 186.32 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 49.96 | ||||
| Machinery and equipment | 322.89 | 264.33 | 1 596.69 | 1 855.66 | 1 770.02 |
| Tangible assets total | 322.89 | 264.33 | 1 596.69 | 1 855.66 | 1 819.97 |
| Other receivables | 24.40 | 62.59 | 62.59 | ||
| Investments total | 24.40 | 62.59 | 62.59 | ||
| Long term receivables total | |||||
| Finished products/goods | 316.13 | 679.42 | 324.87 | 356.91 | 541.19 |
| Inventories total | 316.13 | 679.42 | 324.87 | 356.91 | 541.19 |
| Current trade debtors | 457.55 | 3 668.25 | 1 808.57 | 7 290.97 | 7 697.20 |
| Current amounts owed by group member comp. | 10.17 | 10.58 | |||
| Prepayments and accrued income | 3.64 | 28.30 | 29.41 | 36.85 | |
| Current other receivables | 34.97 | 25.54 | 1 978.53 | 450.43 | 29.43 |
| Short term receivables total | 492.51 | 3 707.60 | 3 825.98 | 7 770.82 | 7 763.48 |
| Other current investments | 324.13 | 2 259.52 | 3 199.31 | 5 101.82 | |
| Cash and bank deposits | 829.55 | 302.49 | 5 985.74 | 2 470.54 | 924.87 |
| Cash and cash equivalents | 1 153.67 | 2 562.01 | 9 185.05 | 7 572.36 | 924.87 |
| Balance sheet total (assets) | 2 285.20 | 7 213.36 | 14 956.99 | 17 618.34 | 11 112.10 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 108.00 | 150.00 | 150.00 | 15 092.02 | |
| Retained earnings | 181.43 | 1 103.48 | 4 511.12 | -4 402.64 | |
| Profit of the financial year | 1 072.06 | 3 552.12 | 6 178.27 | 4 402.64 | 186.32 |
| Shareholders equity total | 1 561.48 | 5 005.61 | 11 039.38 | 15 292.02 | 386.32 |
| Provisions | 15.03 | 16.15 | 91.44 | 138.81 | 151.43 |
| Non-current deferred tax liabilities | 299.71 | 1 052.47 | 1 767.34 | 1 000.75 | 37.38 |
| Non-current liabilities total | 299.71 | 1 052.47 | 1 767.34 | 1 000.75 | 37.38 |
| Current trade creditors | 311.46 | 498.46 | 657.03 | 988.11 | 1 450.65 |
| Current owed to group member | 74.31 | 7 908.74 | |||
| Short-term deferred tax liabilities | 12.79 | 285.71 | 1 052.47 | 1 000.75 | |
| Other non-interest bearing current liabilities | 84.73 | 354.97 | 349.31 | 124.34 | 176.83 |
| Current liabilities total | 408.99 | 1 139.13 | 2 058.82 | 1 186.77 | 10 536.97 |
| Balance sheet total (liabilities) | 2 285.20 | 7 213.36 | 14 956.99 | 17 618.34 | 11 112.10 |
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.