Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -13.04 | 205.04 | 228.39 | 193.95 | 253.07 |
| Employee benefit expenses | -59.75 | -72.49 | - 114.84 | -98.74 | - 120.85 |
| EBIT | -72.79 | 132.54 | 113.55 | 95.21 | 132.22 |
| Other financial expenses | -39.50 | -30.90 | -20.69 | -29.07 | -44.28 |
| Pre-tax profit | - 112.29 | 101.65 | 92.86 | 66.14 | 87.93 |
| Net earnings | - 112.29 | 101.65 | 92.86 | 66.14 | 87.93 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 30.00 | 30.00 | |||
| Investments total | 30.00 | 30.00 | |||
| Long term receivables total | |||||
| Raw materials and consumables | 868.00 | 529.15 | 425.50 | 643.50 | 446.00 |
| Inventories total | 868.00 | 529.15 | 425.50 | 643.50 | 446.00 |
| Current trade debtors | 0.85 | ||||
| Prepayments and accrued income | 4.09 | 4.84 | 8.13 | 18.34 | 18.96 |
| Current other receivables | 7.81 | 2.88 | |||
| Short term receivables total | 11.90 | 5.69 | 8.13 | 21.22 | 18.96 |
| Other current investments | 37.07 | 37.07 | 37.07 | 37.07 | 37.07 |
| Cash and bank deposits | 36.07 | ||||
| Cash and cash equivalents | 37.07 | 37.07 | 37.07 | 37.07 | 73.14 |
| Balance sheet total (assets) | 916.97 | 571.91 | 470.70 | 731.78 | 568.09 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Shares repurchased | 50.00 | 50.00 | |||
| Other reserves | -50.00 | ||||
| Retained earnings | 207.64 | 95.35 | 96.99 | 189.86 | 255.99 |
| Profit of the financial year | - 112.29 | 101.65 | 92.86 | 66.14 | 87.93 |
| Shareholders equity total | 195.35 | 296.99 | 339.86 | 356.00 | 443.93 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 703.62 | 245.41 | 58.54 | 284.44 | |
| Current trade creditors | 11.24 | 36.59 | 3.80 | 27.40 | |
| Current owed to participating | 12.85 | 22.13 | 86.13 | 36.37 | |
| Other non-interest bearing current liabilities | 6.76 | 16.65 | 13.58 | 1.42 | 60.41 |
| Current liabilities total | 721.62 | 274.92 | 130.84 | 375.79 | 124.17 |
| Balance sheet total (liabilities) | 916.97 | 571.91 | 470.70 | 731.78 | 568.09 |
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.