Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 51.23 | 44.31 | 239.16 | 407.86 | 45.14 |
| Employee benefit expenses | -30.22 | -50.52 | - 147.28 | - 204.39 | - 218.23 |
| Total depreciation | -23.03 | -12.95 | -25.77 | -34.75 | |
| EBIT | 21.01 | -29.23 | 78.93 | 177.69 | - 207.84 |
| Other financial expenses | -1.79 | -0.00 | -1.10 | -0.25 | -1.01 |
| Pre-tax profit | 19.21 | -29.24 | 77.82 | 177.44 | - 208.84 |
| Income taxes | -10.45 | -39.43 | 44.71 | ||
| Net earnings | 19.21 | -29.24 | 67.38 | 138.01 | - 164.13 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 14.75 | 11.44 | 8.39 | 25.13 | |
| Tangible assets total | 14.75 | 11.44 | 8.39 | 25.13 | |
| Other receivables | 9.00 | ||||
| Investments total | 9.00 | ||||
| Long term receivables total | |||||
| Finished products/goods | 69.90 | 66.58 | 134.95 | 273.52 | 161.37 |
| Inventories total | 69.90 | 66.58 | 134.95 | 273.52 | 161.37 |
| Current trade debtors | 3.61 | 3.61 | |||
| Current amounts owed by group member comp. | 7.57 | ||||
| Current other receivables | 0.01 | 0.02 | 1.02 | 42.47 | |
| Current deferred tax assets | 44.31 | ||||
| Short term receivables total | 3.61 | 3.62 | 7.59 | 1.02 | 86.78 |
| Cash and bank deposits | 54.39 | 68.44 | 145.28 | 121.32 | 52.74 |
| Cash and cash equivalents | 54.39 | 68.44 | 145.28 | 121.32 | 52.74 |
| Balance sheet total (assets) | 136.90 | 153.39 | 299.26 | 404.25 | 326.02 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -22.17 | -2.96 | -32.20 | 35.18 | 173.19 |
| Profit of the financial year | 19.21 | -29.24 | 67.38 | 138.01 | - 164.13 |
| Shareholders equity total | 47.04 | 17.80 | 85.18 | 223.19 | 59.06 |
| Provisions | 0.60 | 0.40 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 7.50 | 12.50 | 8.00 | 8.00 | 27.55 |
| Current owed to participating | 4.44 | 54.44 | 54.44 | 54.44 | |
| Current owed to group member | 50.00 | 50.00 | 9.85 | 121.47 | |
| Short-term deferred tax liabilities | 17.42 | 39.62 | |||
| Other non-interest bearing current liabilities | 27.92 | 73.08 | 133.62 | 68.74 | 63.50 |
| Current liabilities total | 89.86 | 135.58 | 213.49 | 180.65 | 266.96 |
| Balance sheet total (liabilities) | 136.90 | 153.39 | 299.26 | 404.25 | 326.02 |
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.