Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 128.86 | 284.23 | - 126.01 | 218.38 | 1 317.67 |
| Wages and salaries | - 251.89 | - 228.86 | - 358.37 | - 385.26 | |
| EBIT | 128.86 | 32.34 | - 354.88 | - 139.99 | 932.41 |
| Other financial income | 8.09 | ||||
| Other financial expenses | -0.26 | -0.78 | -0.52 | -0.27 | |
| Pre-tax profit | 128.60 | 31.56 | - 355.40 | - 140.26 | 940.50 |
| Income taxes | -21.34 | -6.94 | 30.86 | - 206.91 | |
| Net earnings | 107.26 | 24.62 | - 355.40 | - 109.40 | 733.59 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 89.34 | 178.27 | 122.84 | 121.08 | |
| Current deferred tax assets | 9.36 | 9.36 | 30.86 | 30.86 | |
| Short term receivables total | 9.36 | 98.71 | 178.27 | 153.69 | 151.94 |
| Cash and bank deposits | 266.42 | 281.23 | 12.90 | 710.36 | |
| Cash and cash equivalents | 266.42 | 281.23 | 12.90 | 710.36 | |
| Balance sheet total (assets) | 275.79 | 379.94 | 178.27 | 166.59 | 862.30 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -31.61 | 75.66 | 100.27 | - 255.12 | - 364.52 |
| Profit of the financial year | 107.26 | 24.62 | - 355.40 | - 109.40 | 733.59 |
| Shareholders equity total | 125.66 | 150.27 | - 205.12 | - 314.52 | 419.07 |
| Non-current loans from credit institutions | 0.52 | ||||
| Non-current owed to group member | 128.79 | 178.60 | 186.72 | 229.79 | |
| Non-current liabilities total | 128.79 | 178.60 | 187.25 | 229.79 | |
| Short-term deferred tax liabilities | 21.34 | 6.94 | 6.94 | 206.91 | |
| Other non-interest bearing current liabilities | 44.12 | 189.20 | 251.33 | 236.33 | |
| Current liabilities total | 21.34 | 51.06 | 196.15 | 251.33 | 443.24 |
| Balance sheet total (liabilities) | 275.79 | 379.94 | 178.27 | 166.59 | 862.30 |
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.