Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 95.75 | -67.71 | 48.82 | 24.57 | 166.02 |
| Total depreciation | -1.84 | -4.75 | -13.08 | -13.08 | |
| EBIT | 95.75 | -69.55 | 44.08 | 11.49 | 152.94 |
| Other financial expenses | -0.18 | -1.78 | -3.37 | -2.25 | -1.49 |
| Pre-tax profit | 95.56 | -71.34 | 40.70 | 9.24 | 151.45 |
| Income taxes | -22.20 | -3.89 | -9.50 | -2.28 | -33.63 |
| Net earnings | 73.36 | -75.23 | 31.20 | 6.97 | 117.83 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 73.50 | 72.00 | |||
| Machinery and equipment | 19.91 | 111.31 | 24.73 | 13.15 | |
| Tangible assets total | 19.91 | 111.31 | 98.23 | 85.15 | |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 24.74 | ||||
| Current other receivables | 29.19 | 0.14 | |||
| Current deferred tax assets | 15.38 | 5.88 | 4.15 | ||
| Short term receivables total | 40.12 | 35.07 | 4.15 | 0.14 | |
| Cash and bank deposits | 218.60 | 59.05 | 40.68 | 214.14 | |
| Cash and cash equivalents | 218.60 | 59.05 | 40.68 | 214.14 | |
| Balance sheet total (assets) | 218.60 | 119.09 | 146.38 | 143.05 | 299.42 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 | 40.00 | 40.00 |
| Shares repurchased | 10.00 | 15.00 | |||
| Other reserves | 28.81 | 40.00 | 40.00 | ||
| Retained earnings | 58.88 | 111.06 | 35.83 | 67.03 | 59.00 |
| Profit of the financial year | 73.36 | -75.23 | 31.20 | 6.97 | 117.83 |
| Shareholders equity total | 161.06 | 85.83 | 107.03 | 114.00 | 231.83 |
| Provisions | 2.23 | ||||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1.90 | 11.50 | |||
| Current trade creditors | 15.90 | 9.00 | |||
| Current owed to participating | 0.66 | 0.66 | 0.66 | 8.29 | |
| Current owed to group member | 5.67 | 2.81 | |||
| Short-term deferred tax liabilities | 22.20 | 22.20 | 22.20 | 0.55 | 27.79 |
| Other non-interest bearing current liabilities | 34.69 | 8.50 | 4.99 | 6.94 | 17.48 |
| Current liabilities total | 57.54 | 33.26 | 39.34 | 29.06 | 65.37 |
| Balance sheet total (liabilities) | 218.60 | 119.09 | 146.38 | 143.05 | 299.42 |
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.