Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 732.32 | 7 294.15 | 5 780.10 | 4 983.29 | 2 866.27 |
| Employee benefit expenses | -4 119.46 | -4 646.80 | -4 547.59 | -3 673.22 | -2 466.32 |
| Other operating expenses | -11.34 | -8.94 | |||
| Total depreciation | - 157.51 | - 244.74 | - 237.60 | - 257.27 | - 231.69 |
| EBIT | 1 455.35 | 2 391.27 | 985.97 | 1 052.80 | 168.26 |
| Other financial income | 1.54 | 0.56 | 28.53 | ||
| Other financial expenses | -11.75 | -11.41 | -13.68 | - 301.52 | -2.92 |
| Pre-tax profit | 1 445.14 | 2 380.43 | 972.29 | 751.29 | 193.87 |
| Income taxes | - 318.38 | - 524.34 | - 207.57 | - 172.42 | -42.74 |
| Net earnings | 1 126.76 | 1 856.09 | 764.72 | 578.87 | 151.13 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 79.84 | 65.94 | 52.05 | 38.15 | 24.25 |
| Machinery and equipment | 901.52 | 1 301.37 | 807.22 | 738.52 | 435.72 |
| Tangible assets total | 981.36 | 1 367.32 | 859.26 | 776.67 | 459.97 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 742.61 | 2 602.69 | 824.15 | 600.42 | 838.93 |
| Current amounts owed by group member comp. | 103.04 | 335.21 | 277.94 | 34.66 | |
| Prepayments and accrued income | 7.82 | 8.53 | 57.14 | 66.57 | 34.61 |
| Current other receivables | 0.00 | 6.98 | |||
| Short term receivables total | 1 853.47 | 2 611.22 | 1 223.47 | 944.92 | 908.20 |
| Cash and bank deposits | 967.87 | 754.91 | 324.72 | 663.24 | 22.29 |
| Cash and cash equivalents | 967.87 | 754.91 | 324.72 | 663.24 | 22.29 |
| Balance sheet total (assets) | 3 802.70 | 4 733.45 | 2 407.46 | 2 384.83 | 1 390.47 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 1 126.76 | 1 856.09 | 764.72 | 900.00 | |
| Retained earnings | - 786.96 | -1 516.29 | - 424.93 | - 560.21 | 18.66 |
| Profit of the financial year | 1 126.76 | 1 856.09 | 764.72 | 578.87 | 151.13 |
| Shareholders equity total | 1 546.55 | 2 275.88 | 1 184.52 | 998.66 | 249.79 |
| Provisions | 24.19 | 46.00 | 36.30 | 87.21 | 59.05 |
| Non-current liabilities total | |||||
| Current trade creditors | 209.52 | 310.13 | 132.31 | 685.40 | 677.65 |
| Current owed to group member | 787.39 | 580.62 | |||
| Short-term deferred tax liabilities | 217.27 | 121.51 | 70.91 | ||
| Other non-interest bearing current liabilities | 1 235.05 | 1 520.82 | 837.06 | 492.04 | 333.08 |
| Current liabilities total | 2 231.96 | 2 411.57 | 1 186.64 | 1 298.95 | 1 081.63 |
| Balance sheet total (liabilities) | 3 802.70 | 4 733.45 | 2 407.46 | 2 384.83 | 1 390.47 |
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.