Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 156.12 | 1 519.38 | 1 064.20 | 1 362.45 | 866.52 |
| Employee benefit expenses | -1 078.21 | -1 429.95 | -1 256.16 | -1 198.39 | - 559.18 |
| Total depreciation | -58.75 | -58.75 | |||
| EBIT | 19.17 | 30.68 | - 191.96 | 164.07 | 307.34 |
| Other financial expenses | -0.75 | -1.73 | -3.87 | -3.39 | -1.35 |
| Pre-tax profit | 18.42 | 28.94 | - 195.83 | 160.68 | 305.99 |
| Income taxes | -26.11 | -56.76 | |||
| Net earnings | 18.42 | 2.83 | - 195.83 | 160.68 | 249.23 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 58.75 | ||||
| Tangible assets total | 58.75 | ||||
| Investments total | |||||
| Non-current other receivables | 19.20 | ||||
| Long term receivables total | 19.20 | ||||
| Inventories total | |||||
| Current trade debtors | 107.37 | 153.18 | 120.12 | 132.55 | 6.45 |
| Prepayments and accrued income | 12.30 | 20.66 | 13.67 | 14.90 | 12.61 |
| Current other receivables | 32.04 | 29.23 | 55.17 | 40.85 | 6.61 |
| Short term receivables total | 151.71 | 203.06 | 188.96 | 188.31 | 25.66 |
| Cash and bank deposits | 614.39 | 558.87 | 374.13 | 348.51 | 576.37 |
| Cash and cash equivalents | 614.39 | 558.87 | 374.13 | 348.51 | 576.37 |
| Balance sheet total (assets) | 844.05 | 761.93 | 563.08 | 536.82 | 602.04 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 54.00 | 55.30 | 58.90 | ||
| Retained earnings | 67.99 | 31.11 | 33.94 | - 161.89 | -60.11 |
| Profit of the financial year | 18.42 | 2.83 | - 195.83 | 160.68 | 249.23 |
| Shareholders equity total | 340.41 | 289.24 | 38.11 | 198.79 | 448.02 |
| Non-current other liabilities | 8.11 | 59.38 | 55.32 | ||
| Non-current liabilities total | 8.11 | 59.38 | 55.32 | ||
| Current trade creditors | 89.46 | 52.42 | 21.00 | 24.88 | |
| Other non-interest bearing current liabilities | 414.19 | 464.58 | 413.18 | 317.03 | 73.82 |
| Current liabilities total | 503.65 | 464.58 | 465.60 | 338.03 | 98.70 |
| Balance sheet total (liabilities) | 844.05 | 761.93 | 563.08 | 536.82 | 602.04 |
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.