Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 151.65 | 440.59 | 672.53 | 285.70 | 196.98 |
| Employee benefit expenses | - 130.85 | - 347.25 | - 370.26 | - 183.83 | - 283.03 |
| Total depreciation | -23.20 | -38.20 | -35.66 | ||
| EBIT | 20.80 | 70.13 | 264.07 | 66.21 | -86.05 |
| Other financial income | 0.80 | ||||
| Other financial expenses | -0.80 | -3.99 | |||
| Pre-tax profit | 20.80 | 70.13 | 263.28 | 63.02 | -86.05 |
| Income taxes | -4.58 | -15.00 | -62.72 | -18.68 | |
| Net earnings | 16.22 | 55.13 | 200.56 | 44.34 | -86.05 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 92.79 | 129.60 | 91.40 | 91.40 | |
| Tangible assets total | 92.79 | 129.60 | 91.40 | 91.40 | |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 113.07 | 319.47 | 0.17 | ||
| Current other receivables | 52.31 | 92.31 | |||
| Current deferred tax assets | 2.47 | ||||
| Short term receivables total | 113.07 | 371.78 | 92.48 | 2.47 | |
| Cash and bank deposits | 78.14 | 321.02 | 619.45 | 184.16 | 71.67 |
| Cash and cash equivalents | 78.14 | 321.02 | 619.45 | 184.16 | 71.67 |
| Balance sheet total (assets) | 191.21 | 413.81 | 1 120.83 | 368.04 | 165.54 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 232.20 | ||||
| Other reserves | 40.00 | - 114.40 | |||
| Retained earnings | 98.25 | 74.47 | 129.60 | 97.96 | 142.30 |
| Profit of the financial year | 16.22 | 55.13 | 200.56 | 44.34 | -86.05 |
| Shareholders equity total | 114.47 | 169.60 | 370.16 | 300.10 | 96.25 |
| Non-current liabilities total | |||||
| Current trade creditors | 89.72 | 464.92 | 42.15 | 25.67 | |
| Current owed to participating | 25.13 | ||||
| Short-term deferred tax liabilities | 4.58 | 9.00 | 62.72 | 22.21 | |
| Other non-interest bearing current liabilities | 72.16 | 145.49 | 223.03 | 3.58 | 18.49 |
| Current liabilities total | 76.73 | 244.21 | 750.67 | 67.94 | 69.29 |
| Balance sheet total (liabilities) | 191.21 | 413.81 | 1 120.83 | 368.04 | 165.54 |
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.