Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 495.82 | 1 123.18 | 1 882.35 | 1 617.91 | 1 668.58 |
| Employee benefit expenses | -1 325.68 | -1 102.75 | -1 257.88 | -1 302.69 | -1 391.60 |
| Other operating expenses | -10.00 | ||||
| Total depreciation | -15.60 | -44.19 | -93.92 | - 138.62 | - 148.32 |
| EBIT | 154.54 | -33.77 | 530.54 | 176.60 | 128.66 |
| Other financial income | 0.03 | 2.40 | 0.10 | ||
| Other financial expenses | -0.58 | -9.12 | -19.83 | -34.81 | -24.61 |
| Pre-tax profit | 153.96 | -42.85 | 513.12 | 141.78 | 104.15 |
| Income taxes | -33.99 | 9.09 | - 113.73 | -28.39 | -22.89 |
| Net earnings | 119.97 | -33.76 | 399.38 | 113.40 | 81.26 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 91.20 | 446.01 | 344.56 | 594.93 | 446.61 |
| Advance payments and construction in progress | 185.00 | ||||
| Tangible assets total | 91.20 | 446.01 | 529.56 | 594.93 | 446.61 |
| Other receivables | 57.38 | 57.38 | 57.38 | 57.38 | 60.72 |
| Investments total | 57.38 | 57.38 | 57.38 | 57.38 | 60.72 |
| Long term receivables total | |||||
| Raw materials and consumables | 163.67 | 131.01 | 295.09 | 285.45 | 204.08 |
| Inventories total | 163.67 | 131.01 | 295.09 | 285.45 | 204.08 |
| Current trade debtors | 89.71 | 182.42 | 336.70 | 155.69 | 385.49 |
| Prepayments and accrued income | 10.50 | 10.50 | |||
| Current other receivables | 47.44 | 90.55 | |||
| Current deferred tax assets | 29.13 | 38.00 | 20.55 | ||
| Short term receivables total | 129.34 | 278.36 | 427.25 | 176.24 | 385.49 |
| Cash and bank deposits | 734.70 | 245.99 | 483.10 | 200.79 | |
| Cash and cash equivalents | 734.70 | 245.99 | 483.10 | 200.79 | |
| Balance sheet total (assets) | 1 176.29 | 1 158.74 | 1 792.38 | 1 314.79 | 1 096.90 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 221.20 | 228.80 | 235.60 | 128.00 | |
| Retained earnings | 2.87 | 122.84 | - 229.72 | -65.93 | -80.54 |
| Profit of the financial year | 119.97 | -33.76 | 399.38 | 113.40 | 81.26 |
| Shareholders equity total | 544.04 | 289.08 | 598.46 | 483.06 | 328.72 |
| Provisions | 12.63 | 3.56 | 21.30 | 20.25 | 18.85 |
| Non-current leasing loans | 247.72 | 183.70 | 215.45 | 97.89 | |
| Non-current liabilities total | 247.72 | 183.70 | 215.45 | 97.89 | |
| Current loans from credit institutions | 93.46 | 226.19 | |||
| Current trade creditors | 200.13 | 83.88 | 465.94 | 120.35 | 50.05 |
| Current owed to participating | 7.89 | 7.89 | 7.89 | 7.55 | 7.55 |
| Short-term deferred tax liabilities | 77.98 | 4.29 | |||
| Other non-interest bearing current liabilities | 411.59 | 526.60 | 437.09 | 374.66 | 363.35 |
| Current liabilities total | 619.62 | 618.38 | 988.90 | 596.02 | 651.43 |
| Balance sheet total (liabilities) | 1 176.29 | 1 158.74 | 1 792.38 | 1 314.79 | 1 096.90 |
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.