Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 568.05 | 4 420.20 | 3 335.04 | 3 413.74 | 5 820.66 |
| Employee benefit expenses | -3 544.46 | -2 909.65 | -2 366.40 | -2 484.58 | -3 436.55 |
| Total depreciation | - 107.45 | -46.32 | - 211.06 | - 291.18 | - 324.41 |
| EBIT | 1 916.14 | 1 464.23 | 757.58 | 637.98 | 2 059.70 |
| Other financial income | 0.62 | 0.77 | 0.96 | 0.81 | 2.96 |
| Other financial expenses | -7.22 | -27.41 | -31.19 | -22.84 | -32.80 |
| Pre-tax profit | 1 909.54 | 1 437.59 | 727.36 | 615.95 | 2 029.85 |
| Income taxes | - 421.00 | - 316.39 | - 159.87 | - 135.38 | - 445.91 |
| Net earnings | 1 488.53 | 1 121.20 | 567.49 | 480.58 | 1 583.94 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 54.26 | 54.86 | 945.77 | 1 045.05 | 860.19 |
| Tangible assets total | 54.26 | 54.86 | 945.77 | 1 045.05 | 860.19 |
| Investments total | |||||
| Non-current other receivables | 1.70 | 1.70 | 1.70 | 2.40 | 2.40 |
| Deferred tax assets | 81.98 | 66.11 | |||
| Long term receivables total | 83.68 | 67.81 | 1.70 | 2.40 | 2.40 |
| Finished products/goods | 25.02 | 20.46 | 34.53 | 34.87 | 45.22 |
| Inventories total | 25.02 | 20.46 | 34.53 | 34.87 | 45.22 |
| Current trade debtors | 880.82 | 616.79 | 368.94 | 862.06 | 1 034.74 |
| Current other receivables | 2.21 | 6.30 | 709.98 | 1 051.88 | 202.67 |
| Current deferred tax assets | 932.11 | 1 409.53 | 1 561.15 | 1 652.91 | 1 119.43 |
| Short term receivables total | 1 815.14 | 2 032.63 | 2 640.07 | 3 566.86 | 2 356.85 |
| Cash and bank deposits | 6 164.13 | 5 534.86 | 3 977.83 | 2 666.28 | 5 499.70 |
| Cash and cash equivalents | 6 164.13 | 5 534.86 | 3 977.83 | 2 666.28 | 5 499.70 |
| Balance sheet total (assets) | 8 142.23 | 7 710.62 | 7 599.89 | 7 315.45 | 8 764.35 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 450.00 | 1 100.00 | 300.00 | 300.00 | 1 400.00 |
| Retained earnings | 4 444.92 | 4 833.45 | 5 654.65 | 5 922.14 | 5 002.72 |
| Profit of the financial year | 1 488.53 | 1 121.20 | 567.49 | 480.58 | 1 583.94 |
| Shareholders equity total | 7 508.45 | 7 179.65 | 6 647.14 | 6 827.72 | 8 111.66 |
| Provisions | 15.79 | 21.28 | 9.74 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 114.46 | 41.27 | 38.86 | 51.96 | 34.32 |
| Other non-interest bearing current liabilities | 519.32 | 489.70 | 898.11 | 414.50 | 608.63 |
| Current liabilities total | 633.78 | 530.98 | 936.97 | 466.46 | 642.96 |
| Balance sheet total (liabilities) | 8 142.23 | 7 710.62 | 7 599.89 | 7 315.45 | 8 764.35 |
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.