Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 347.34 | 306.40 | 244.94 | 70.91 | 50.70 |
| Employee benefit expenses | - 256.18 | - 269.29 | - 276.61 | - 166.07 | -0.29 |
| Total depreciation | -3.44 | -1.92 | |||
| EBIT | 87.72 | 35.19 | -31.67 | -95.16 | 50.41 |
| Other financial expenses | -7.48 | -9.06 | -0.24 | -0.85 | -2.25 |
| Pre-tax profit | 80.24 | 26.13 | -31.91 | -96.01 | 48.16 |
| Income taxes | 0.68 | 26.73 | 7.04 | 21.05 | -11.08 |
| Net earnings | 80.93 | 52.85 | -24.87 | -74.97 | 37.08 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 1.92 | ||||
| Tangible assets total | 1.92 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 255.62 | 305.98 | 307.92 | 226.29 | 222.19 |
| Inventories total | 255.62 | 305.98 | 307.92 | 226.29 | 222.19 |
| Current deferred tax assets | 26.73 | 7.04 | 21.05 | ||
| Short term receivables total | 26.73 | 7.04 | 21.05 | ||
| Cash and bank deposits | 48.64 | 109.33 | 34.84 | 38.54 | 54.41 |
| Cash and cash equivalents | 48.64 | 109.33 | 34.84 | 38.54 | 54.41 |
| Balance sheet total (assets) | 306.18 | 442.04 | 349.80 | 285.87 | 276.60 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 295.79 | - 214.86 | - 162.01 | - 186.88 | - 261.84 |
| Profit of the financial year | 80.93 | 52.85 | -24.87 | -74.97 | 37.08 |
| Shareholders equity total | -89.86 | -37.01 | -61.88 | - 136.84 | -99.76 |
| Non-current liabilities total | |||||
| Current trade creditors | 12.50 | 18.50 | 18.50 | 18.50 | 18.50 |
| Current owed to participating | 157.11 | 157.11 | 157.11 | 157.11 | |
| Current owed to group member | 152.92 | 191.98 | 141.25 | 179.21 | 159.95 |
| Short-term deferred tax liabilities | 9.29 | ||||
| Other non-interest bearing current liabilities | 230.62 | 111.46 | 94.81 | 67.89 | 31.50 |
| Current liabilities total | 396.04 | 479.05 | 411.67 | 422.71 | 376.36 |
| Balance sheet total (liabilities) | 306.18 | 442.04 | 349.80 | 285.87 | 276.60 |
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.