Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 567.84 | 4 331.37 | 4 551.68 | 4 793.97 | 4 318.98 |
| Employee benefit expenses | -2 950.49 | -2 934.35 | -2 486.64 | -2 222.77 | -1 893.00 |
| Total depreciation | - 276.87 | - 467.70 | - 467.70 | - 467.70 | - 428.81 |
| EBIT | 340.49 | 929.32 | 1 597.33 | 2 103.50 | 1 997.16 |
| Other financial income | 2.56 | ||||
| Other financial expenses | -6.42 | -19.61 | -20.78 | -29.58 | -5.86 |
| Pre-tax profit | 336.62 | 909.71 | 1 576.55 | 2 073.92 | 1 991.30 |
| Income taxes | -75.09 | - 202.14 | - 349.79 | - 459.66 | - 442.79 |
| Net earnings | 261.53 | 707.56 | 1 226.77 | 1 614.26 | 1 548.51 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 1 855.32 | 1 555.05 | 1 087.35 | 619.64 | 190.83 |
| Tangible assets total | 1 855.32 | 1 555.05 | 1 087.35 | 619.64 | 190.83 |
| Investments total | |||||
| Non-current other receivables | 87.50 | 87.50 | 87.50 | 87.50 | 96.50 |
| Long term receivables total | 87.50 | 87.50 | 87.50 | 87.50 | 96.50 |
| Inventories total | |||||
| Current trade debtors | 528.73 | 314.83 | 735.72 | 870.67 | 710.66 |
| Current amounts owed by group member comp. | 613.99 | ||||
| Current other receivables | 52.35 | 15.97 | 18.30 | 15.28 | |
| Current deferred tax assets | 19.29 | 57.48 | |||
| Short term receivables total | 528.73 | 981.17 | 751.69 | 908.26 | 783.43 |
| Cash and bank deposits | 26.71 | 130.81 | 441.28 | 1 034.48 | 1 995.65 |
| Cash and cash equivalents | 26.71 | 130.81 | 441.28 | 1 034.48 | 1 995.65 |
| Balance sheet total (assets) | 2 498.26 | 2 754.52 | 2 367.81 | 2 649.88 | 3 066.40 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 261.53 | 807.56 | 326.77 | 614.26 | 1 548.51 |
| Retained earnings | - 161.53 | - 707.56 | -1 226.77 | -1 614.26 | -1 548.51 |
| Profit of the financial year | 261.53 | 707.56 | 1 226.77 | 1 614.26 | 1 548.51 |
| Shareholders equity total | 561.53 | 1 007.56 | 526.77 | 814.26 | 1 748.51 |
| Provisions | 28.63 | 43.53 | 18.25 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 135.50 | 236.96 | 84.16 | 275.45 | 184.72 |
| Current owed to participating | 81.44 | 1.99 | 2.51 | 6.90 | 7.32 |
| Current owed to group member | 710.70 | 284.75 | |||
| Short-term deferred tax liabilities | 52.17 | 187.24 | 301.07 | 349.20 | 379.99 |
| Other non-interest bearing current liabilities | 928.29 | 1 277.23 | 1 435.06 | 919.31 | 745.86 |
| Current liabilities total | 1 908.11 | 1 703.43 | 1 822.79 | 1 835.62 | 1 317.89 |
| Balance sheet total (liabilities) | 2 498.26 | 2 754.52 | 2 367.81 | 2 649.88 | 3 066.40 |
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.