Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 1 463.13 | 1 317.01 | 862.99 | ||
| External services | 1 508.29 | - 583.51 | - 653.34 | ||
| Gross profit | 274.05 | 579.19 | 757.20 | 733.50 | 209.64 |
| Employee benefit expenses | -64.10 | - 320.54 | - 408.78 | ||
| EBIT | 274.05 | 579.19 | 693.09 | 412.96 | - 199.14 |
| Other financial income | 1.24 | ||||
| Other financial expenses | -7.88 | -19.42 | -28.06 | -30.97 | |
| Pre-tax profit | 266.17 | 559.77 | 665.03 | 381.98 | - 197.90 |
| Income taxes | -59.23 | - 123.75 | - 147.71 | -90.62 | -90.62 |
| Net earnings | 206.94 | 436.02 | 517.32 | 291.36 | - 288.52 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 24.00 | 24.00 | 28.80 | ||
| Investments total | 24.00 | 24.00 | 28.80 | ||
| Long term receivables total | |||||
| Finished products/goods | 184.90 | 489.30 | 1 291.67 | 1 658.02 | 1 369.73 |
| Inventories total | 184.90 | 489.30 | 1 291.67 | 1 658.02 | 1 369.73 |
| Current trade debtors | 17.95 | ||||
| Current other receivables | 0.30 | 0.30 | |||
| Short term receivables total | 18.25 | 0.30 | |||
| Cash and bank deposits | 548.75 | 1 143.62 | 835.69 | 772.08 | 674.29 |
| Cash and cash equivalents | 548.75 | 1 143.62 | 835.69 | 772.08 | 674.29 |
| Balance sheet total (assets) | 751.90 | 1 633.22 | 2 151.35 | 2 454.10 | 2 072.83 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Other reserves | 7.25 | ||||
| Retained earnings | 87.38 | 294.32 | 730.34 | 1 247.65 | 1 546.72 |
| Profit of the financial year | 206.94 | 436.02 | 517.32 | 291.36 | - 288.52 |
| Shareholders equity total | 344.32 | 780.34 | 1 297.67 | 1 596.26 | 1 308.20 |
| Non-current liabilities total | |||||
| Current trade creditors | 4.79 | ||||
| Current owed to participating | 142.17 | 433.11 | 455.43 | 555.42 | 553.74 |
| Current owed to group member | 73.83 | ||||
| Short-term deferred tax liabilities | 111.75 | 127.34 | 56.62 | 36.62 | |
| Other non-interest bearing current liabilities | 186.78 | 308.01 | 270.92 | 245.80 | 174.28 |
| Current liabilities total | 407.57 | 852.88 | 853.69 | 857.84 | 764.63 |
| Balance sheet total (liabilities) | 751.90 | 1 633.22 | 2 151.35 | 2 454.10 | 2 072.83 |
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.