Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 181.05 | 267.17 | 723.23 | 867.95 | 903.81 |
| Employee benefit expenses | -76.35 | - 298.95 | - 593.66 | - 756.96 | - 726.55 |
| Total depreciation | -17.26 | -20.00 | -35.00 | ||
| EBIT | 104.70 | -49.04 | 109.56 | 75.99 | 177.26 |
| Other financial expenses | -5.05 | -4.17 | -1.51 | -3.12 | -21.94 |
| Pre-tax profit | 99.65 | -53.21 | 108.05 | 72.87 | 155.32 |
| Income taxes | -21.91 | 10.50 | -31.65 | -24.27 | -39.42 |
| Net earnings | 77.74 | -42.71 | 76.40 | 48.60 | 115.90 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 55.00 | ||||
| Intangible assets total | 55.00 | ||||
| Buildings | 35.00 | ||||
| Tangible assets total | 35.00 | ||||
| Other receivables | 70.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Investments total | 70.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 4.50 | 43.08 | 22.77 | ||
| Current other receivables | 24.26 | 37.52 | 9.32 | ||
| Current deferred tax assets | 10.50 | 8.20 | |||
| Short term receivables total | 28.76 | 48.02 | 17.52 | 43.08 | 22.77 |
| Cash and bank deposits | 13.39 | 34.61 | 287.55 | 288.15 | 351.58 |
| Cash and cash equivalents | 13.39 | 34.61 | 287.55 | 288.15 | 351.58 |
| Balance sheet total (assets) | 112.14 | 237.63 | 440.06 | 431.22 | 474.35 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 37.74 | -4.97 | 71.43 | 120.04 | |
| Profit of the financial year | 77.74 | -42.71 | 76.40 | 48.60 | 115.90 |
| Shareholders equity total | 77.74 | 35.03 | 111.43 | 160.04 | 275.94 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 4.99 | ||||
| Current owed to participating | 87.06 | 63.20 | |||
| Short-term deferred tax liabilities | 21.91 | 101.16 | 221.08 | 47.88 | 39.42 |
| Other non-interest bearing current liabilities | 7.50 | 14.38 | 44.34 | 223.31 | 158.99 |
| Current liabilities total | 34.41 | 202.60 | 328.63 | 271.18 | 198.41 |
| Balance sheet total (liabilities) | 112.14 | 237.63 | 440.06 | 431.22 | 474.35 |
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.