Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 097.44 | 1 141.32 | 1 242.96 | 1 888.35 | 2 408.53 |
| Employee benefit expenses | - 553.69 | - 627.58 | - 669.47 | - 789.59 | - 894.17 |
| EBIT | 543.75 | 513.74 | 573.49 | 1 098.76 | 1 514.36 |
| Other financial income | 72.67 | 0.17 | |||
| Other financial expenses | -7.03 | -8.35 | -5.53 | -5.81 | -0.44 |
| Pre-tax profit | 609.39 | 505.39 | 567.95 | 1 092.95 | 1 514.08 |
| Income taxes | -94.70 | - 112.05 | - 125.91 | - 241.91 | - 335.58 |
| Net earnings | 514.69 | 393.35 | 442.04 | 851.04 | 1 178.50 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 106.25 | 106.25 | 82.50 | 206.25 | 423.00 |
| Current amounts owed by group member comp. | 51.27 | 51.27 | 51.27 | ||
| Current other receivables | 0.13 | ||||
| Short term receivables total | 157.52 | 157.52 | 133.77 | 206.25 | 423.13 |
| Cash and bank deposits | 1 610.03 | 830.60 | 749.16 | 1 372.41 | 1 931.19 |
| Cash and cash equivalents | 1 610.03 | 830.60 | 749.16 | 1 372.41 | 1 931.19 |
| Balance sheet total (assets) | 1 767.55 | 988.12 | 882.94 | 1 578.66 | 2 354.32 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 1 000.00 | 400.00 | 450.00 | 800.00 | 1 100.00 |
| Retained earnings | 7.44 | - 377.87 | - 434.53 | - 793.02 | -1 041.98 |
| Profit of the financial year | 514.69 | 393.35 | 442.04 | 851.04 | 1 178.50 |
| Shareholders equity total | 1 602.13 | 495.47 | 537.52 | 938.02 | 1 316.52 |
| Non-current liabilities total | |||||
| Advances received | 1.00 | ||||
| Current trade creditors | 19.15 | 11.61 | 12.50 | 12.50 | 12.50 |
| Current owed to participating | 0.54 | 10.16 | 8.68 | ||
| Current owed to group member | 74.64 | 316.55 | |||
| Short-term deferred tax liabilities | 112.05 | 125.91 | 241.91 | 335.58 | |
| Other non-interest bearing current liabilities | 146.27 | 367.99 | 206.47 | 301.43 | 364.50 |
| Current liabilities total | 165.42 | 492.65 | 345.42 | 640.64 | 1 037.80 |
| Balance sheet total (liabilities) | 1 767.55 | 988.12 | 882.94 | 1 578.66 | 2 354.32 |
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.