Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 214.74 | 2 987.20 | 10 058.37 | 11 672.72 | 15 129.37 |
| Employee benefit expenses | - 314.76 | -1 745.91 | -4 448.15 | -5 238.96 | -7 273.80 |
| Other operating expenses | -70.73 | -64.16 | |||
| Total depreciation | - 215.24 | -1 049.42 | -1 233.79 | -1 569.87 | -1 482.12 |
| EBIT | - 385.98 | 191.86 | 4 312.27 | 4 863.89 | 6 373.45 |
| Other financial income | 16.16 | ||||
| Other financial expenses | - 354.69 | - 555.33 | -1 278.71 | -1 383.56 | - 987.24 |
| Pre-tax profit | - 740.68 | - 363.46 | 3 033.57 | 3 480.33 | 5 402.36 |
| Income taxes | 298.71 | 79.91 | - 645.19 | - 749.50 | -1 176.35 |
| Net earnings | - 441.97 | - 283.56 | 2 388.37 | 2 730.83 | 4 226.01 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 9 139.60 | 8 241.28 | 9 021.55 | 12 211.35 | 11 475.67 |
| Machinery and equipment | 74.44 | 149.90 | 162.35 | 142.81 | 123.26 |
| Advance payments and construction in progress | 330.00 | ||||
| Tangible assets total | 9 214.04 | 8 721.18 | 9 183.90 | 12 354.16 | 11 598.93 |
| Investments total | |||||
| Long term receivables total | |||||
| Semifinished products | 390.00 | 157.00 | 169.00 | ||
| Raw materials and consumables | 595.66 | 1 985.61 | 2 647.07 | 1 764.81 | 2 110.17 |
| Finished products/goods | 520.30 | 446.35 | 83.97 | ||
| Inventories total | 1 115.96 | 2 431.97 | 3 121.04 | 1 921.81 | 2 279.17 |
| Current trade debtors | 114.72 | 2 045.01 | 5 056.69 | 4 780.51 | 5 224.42 |
| Prepayments and accrued income | 24.28 | 121.68 | 1 174.08 | 210.11 | 215.06 |
| Current other receivables | 1 617.91 | 99.53 | 3.38 | ||
| Current deferred tax assets | 304.70 | 384.60 | 222.85 | ||
| Short term receivables total | 2 061.62 | 2 650.81 | 6 234.14 | 4 990.62 | 5 662.33 |
| Cash and bank deposits | 1 045.20 | 1 177.94 | 4 899.31 | 7 521.31 | 1 393.38 |
| Cash and cash equivalents | 1 045.20 | 1 177.94 | 4 899.31 | 7 521.31 | 1 393.38 |
| Balance sheet total (assets) | 13 436.82 | 14 981.90 | 23 438.40 | 26 787.90 | 20 933.81 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 2 200.00 | ||||
| Retained earnings | - 612.97 | -1 054.94 | -1 338.49 | 1 049.88 | 1 580.70 |
| Profit of the financial year | - 441.97 | - 283.56 | 2 388.37 | 2 730.83 | 4 226.01 |
| Shareholders equity total | - 554.94 | - 838.50 | 1 549.88 | 4 280.70 | 8 506.71 |
| Provisions | 266.60 | 1 016.10 | 1 215.30 | ||
| Non-current other liabilities | 16.11 | ||||
| Non-current liabilities total | 16.11 | ||||
| Current trade creditors | 228.98 | 800.85 | 2 242.65 | 1 475.19 | 1 593.58 |
| Current owed to participating | 13 648.48 | 14 194.42 | 17 956.64 | 19 303.39 | 8 695.49 |
| Other non-interest bearing current liabilities | 114.30 | 809.02 | 1 422.64 | 712.51 | 922.73 |
| Current liabilities total | 13 991.76 | 15 804.29 | 21 621.92 | 21 491.09 | 11 211.80 |
| Balance sheet total (liabilities) | 13 436.82 | 14 981.90 | 23 438.40 | 26 787.90 | 20 933.81 |
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.