Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 401.92 | 508.67 | 870.78 |
| Employee benefit expenses | - 106.26 | - 336.11 | - 372.99 |
| EBIT | 295.66 | 172.56 | 497.79 |
| Other financial expenses | -1.64 | -2.57 | -4.27 |
| Pre-tax profit | 294.02 | 169.99 | 493.52 |
| Income taxes | -66.04 | -37.47 | - 109.80 |
| Net earnings | 227.98 | 132.53 | 383.72 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 1.00 | 9.53 | 38.42 |
| Inventories total | 1.00 | 9.53 | 38.42 |
| Current trade debtors | 134.63 | 382.47 | 50.08 |
| Current other receivables | 17.13 | 89.22 | |
| Current deferred tax assets | 0.20 | ||
| Short term receivables total | 151.76 | 471.69 | 50.28 |
| Cash and bank deposits | 369.66 | 301.06 | 733.68 |
| Cash and cash equivalents | 369.66 | 301.06 | 733.68 |
| Balance sheet total (assets) | 522.42 | 782.28 | 822.37 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 100.00 | 100.00 | 114.40 |
| Retained earnings | - 100.00 | 27.98 | 46.10 |
| Profit of the financial year | 227.98 | 132.53 | 383.72 |
| Shareholders equity total | 267.98 | 300.50 | 584.22 |
| Non-current liabilities total | |||
| Current trade creditors | 71.11 | 222.51 | 43.07 |
| Current owed to participating | 0.96 | 12.96 | |
| Short-term deferred tax liabilities | 66.04 | 37.47 | |
| Other non-interest bearing current liabilities | 117.29 | 220.84 | 182.12 |
| Current liabilities total | 254.44 | 481.78 | 238.15 |
| Balance sheet total (liabilities) | 522.42 | 782.28 | 822.37 |
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.