Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 532.73 | 1 804.13 | 1 631.46 | 1 544.66 | 2 172.07 |
| Employee benefit expenses | -1 475.34 | -1 484.76 | -1 472.92 | -1 420.73 | -1 956.22 |
| Total depreciation | -25.00 | ||||
| EBIT | 57.39 | 319.37 | 158.54 | 123.93 | 190.85 |
| Other financial income | 13.68 | 2.84 | 18.76 | 1.25 | 0.09 |
| Other financial expenses | -10.80 | -45.32 | -58.75 | -16.08 | -83.76 |
| Pre-tax profit | 60.27 | 276.89 | 118.55 | 109.10 | 107.19 |
| Income taxes | -19.00 | -64.13 | -35.76 | -30.61 | -31.24 |
| Net earnings | 41.27 | 212.76 | 82.78 | 78.49 | 75.95 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 125.00 | 100.00 | |||
| Tangible assets total | 125.00 | 100.00 | |||
| Other receivables | 210.00 | 210.00 | 210.00 | 210.00 | 210.00 |
| Investments total | 210.00 | 210.00 | 210.00 | 210.00 | 210.00 |
| Long term receivables total | |||||
| Raw materials and consumables | 533.75 | 320.00 | |||
| Inventories total | 533.75 | 320.00 | |||
| Current trade debtors | 239.69 | 454.57 | 384.14 | 598.28 | 2 139.88 |
| Prepayments and accrued income | 35.00 | 35.00 | |||
| Current other receivables | 506.55 | 1 520.62 | 450.00 | 840.00 | 713.00 |
| Current deferred tax assets | 33.33 | ||||
| Short term receivables total | 746.24 | 2 043.51 | 869.14 | 1 438.28 | 2 852.88 |
| Cash and bank deposits | 516.63 | 103.81 | 1 357.24 | 49.51 | |
| Cash and cash equivalents | 516.63 | 103.81 | 1 357.24 | 49.51 | |
| Balance sheet total (assets) | 1 472.87 | 2 357.32 | 2 436.37 | 2 356.53 | 3 482.88 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 108.00 | 200.00 | |||
| Retained earnings | 375.65 | 216.92 | 429.68 | 512.46 | 590.95 |
| Profit of the financial year | 41.27 | 212.76 | 82.78 | 78.49 | 75.95 |
| Shareholders equity total | 574.92 | 679.68 | 562.46 | 640.95 | 716.90 |
| Provisions | 18.94 | 48.58 | 14.85 | 26.34 | 30.06 |
| Non-current other liabilities | 84.17 | ||||
| Non-current deferred tax liabilities | 89.95 | ||||
| Non-current liabilities total | 84.17 | 89.95 | |||
| Current loans from credit institutions | 268.56 | ||||
| Advances received | 250.00 | ||||
| Current trade creditors | 494.78 | 925.68 | 790.99 | 562.73 | 1 103.07 |
| Current owed to participating | 102.10 | 332.56 | 31.34 | 311.52 | 349.01 |
| Current owed to group member | 17.26 | 186.72 | 202.59 | 149.73 | |
| Short-term deferred tax liabilities | 36.77 | 86.80 | 19.12 | 27.52 | |
| Other non-interest bearing current liabilities | 245.36 | 269.39 | 763.21 | 343.28 | 748.08 |
| Current liabilities total | 879.01 | 1 544.89 | 1 859.06 | 1 689.24 | 2 645.97 |
| Balance sheet total (liabilities) | 1 472.87 | 2 357.32 | 2 436.37 | 2 356.53 | 3 482.88 |
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.