Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 127.04 | 118.55 | 703.47 | 1 541.96 |
| Employee benefit expenses | -31.82 | -90.05 | - 660.12 | -1 616.01 |
| Other operating expenses | -15.87 | |||
| Total depreciation | -6.66 | -18.60 | -27.98 | -30.08 |
| EBIT | 88.57 | 9.91 | 15.36 | - 120.00 |
| Other financial expenses | -1.20 | -6.03 | -8.20 | -24.81 |
| Pre-tax profit | 87.37 | 3.87 | 7.17 | - 144.81 |
| Income taxes | -19.56 | -1.02 | -1.74 | 29.52 |
| Net earnings | 67.81 | 2.85 | 5.43 | - 115.29 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 86.34 | 67.74 | 293.85 | 61.08 |
| Tangible assets total | 86.34 | 67.74 | 293.85 | 61.08 |
| Investments total | ||||
| Long term receivables total | ||||
| Finished products/goods | 98.51 | 126.56 | 118.61 | |
| Inventories total | 98.51 | 126.56 | 118.61 | |
| Current trade debtors | 73.02 | 46.30 | 48.65 | 555.35 |
| Prepayments and accrued income | 85.56 | 62.22 | 168.23 | |
| Current other receivables | 5.11 | |||
| Current deferred tax assets | 6.00 | 28.39 | ||
| Short term receivables total | 73.02 | 136.97 | 116.88 | 751.98 |
| Cash and bank deposits | 33.31 | 26.06 | 18.98 | 73.08 |
| Cash and cash equivalents | 33.31 | 26.06 | 18.98 | 73.08 |
| Balance sheet total (assets) | 192.67 | 329.28 | 556.28 | 1 004.75 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 67.81 | 70.66 | 76.09 | |
| Profit of the financial year | 67.81 | 2.85 | 5.43 | - 115.29 |
| Shareholders equity total | 107.81 | 110.66 | 116.09 | 0.81 |
| Provisions | 3.65 | 3.39 | 5.13 | |
| Non-current liabilities total | ||||
| Current trade creditors | 22.03 | 60.55 | 140.34 | 266.36 |
| Short-term deferred tax liabilities | 15.91 | 1.28 | ||
| Other non-interest bearing current liabilities | 43.27 | 153.40 | 294.71 | 737.58 |
| Current liabilities total | 81.21 | 215.22 | 435.05 | 1 003.94 |
| Balance sheet total (liabilities) | 192.67 | 329.28 | 556.28 | 1 004.75 |
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.