Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 726.43 | 1 224.83 | 1 768.48 |
| Employee benefit expenses | - 494.28 | -1 199.95 | -1 383.06 |
| Total depreciation | - 182.09 | - 352.51 | - 398.55 |
| EBIT | 50.05 | - 327.62 | -13.13 |
| Other financial expenses | -83.55 | -77.93 | -96.14 |
| Pre-tax profit | -33.50 | - 405.55 | - 109.27 |
| Income taxes | -43.51 | 137.60 | -7.07 |
| Net earnings | -77.01 | - 267.95 | - 116.34 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Goodwill | 433.33 | 333.33 | 233.33 |
| Intangible assets total | 433.33 | 333.33 | 233.33 |
| Buildings | 411.75 | 402.92 | 284.50 |
| Machinery and equipment | 679.54 | 525.43 | 345.30 |
| Tangible assets total | 1 091.29 | 928.35 | 629.80 |
| Other receivables | 200.00 | 200.00 | 206.62 |
| Investments total | 200.00 | 200.00 | 206.62 |
| Long term receivables total | |||
| Raw materials and consumables | 89.00 | 58.50 | 125.00 |
| Inventories total | 89.00 | 58.50 | 125.00 |
| Current trade debtors | 181.34 | 26.56 | 303.08 |
| Current amounts owed by group member comp. | 288.17 | 250.17 | 67.13 |
| Current other receivables | 13.13 | ||
| Current deferred tax assets | 94.09 | 87.02 | |
| Short term receivables total | 482.63 | 370.82 | 457.24 |
| Cash and bank deposits | 235.66 | 10.00 | 41.75 |
| Cash and cash equivalents | 235.66 | 10.00 | 41.75 |
| Balance sheet total (assets) | 2 531.92 | 1 901.00 | 1 693.74 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -77.01 | - 344.95 | |
| Profit of the financial year | -77.01 | - 267.95 | - 116.34 |
| Shareholders equity total | -37.01 | - 304.95 | - 421.29 |
| Provisions | 43.51 | ||
| Non-current loans from credit institutions | 867.00 | 630.56 | |
| Non-current liabilities total | 867.00 | 630.56 | |
| Current loans from credit institutions | 226.80 | 235.31 | 672.31 |
| Current trade creditors | 1 077.47 | 724.90 | 998.01 |
| Current owed to participating | 2.52 | ||
| Current owed to group member | 172.59 | 329.21 | 291.22 |
| Other non-interest bearing current liabilities | 181.56 | 283.46 | 153.50 |
| Current liabilities total | 1 658.42 | 1 575.40 | 2 115.03 |
| Balance sheet total (liabilities) | 2 531.92 | 1 901.00 | 1 693.74 |
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.