Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 243.35 | 414.79 | 437.48 |
| Employee benefit expenses | - 173.04 | - 424.88 | - 456.97 |
| Total depreciation | -5.00 | -5.60 | |
| EBIT | 70.31 | -15.09 | -25.09 |
| Other financial expenses | -1.22 | -7.20 | -21.00 |
| Pre-tax profit | 69.09 | -22.29 | -46.08 |
| Income taxes | -16.65 | 4.97 | |
| Net earnings | 52.44 | -22.29 | -41.11 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Buildings | 35.30 | ||
| Machinery and equipment | 15.00 | 10.00 | |
| Tangible assets total | 15.00 | 45.30 | |
| Other receivables | 13.50 | 13.50 | |
| Investments total | 13.50 | 13.50 | |
| Non-current other receivables | 13.50 | ||
| Long term receivables total | 13.50 | ||
| Semifinished products | 155.00 | ||
| Finished products/goods | 210.00 | 239.34 | |
| Inventories total | 155.00 | 210.00 | 239.34 |
| Current trade debtors | 309.18 | 421.27 | 136.13 |
| Current other receivables | -0.00 | 48.00 | 48.00 |
| Current deferred tax assets | 4.97 | ||
| Short term receivables total | 309.18 | 469.27 | 189.10 |
| Cash and bank deposits | 302.29 | 0.80 | 11.40 |
| Cash and cash equivalents | 302.29 | 0.80 | 11.40 |
| Balance sheet total (assets) | 779.97 | 708.56 | 498.64 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 40.00 | ||
| Retained earnings | -40.00 | 12.44 | -9.85 |
| Profit of the financial year | 52.44 | -22.29 | -41.11 |
| Shareholders equity total | 92.44 | 30.15 | -10.96 |
| Provisions | -0.00 | ||
| Non-current liabilities total | |||
| Current loans from credit institutions | 131.31 | 103.97 | |
| Current trade creditors | 253.13 | 361.97 | 104.96 |
| Current owed to group member | 17.32 | 8.71 | |
| Short-term deferred tax liabilities | 16.65 | ||
| Other non-interest bearing current liabilities | 417.75 | 167.81 | 291.96 |
| Current liabilities total | 687.53 | 678.41 | 509.60 |
| Balance sheet total (liabilities) | 779.97 | 708.56 | 498.64 |
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.