Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 755.12 | 5 039.13 | 4 960.30 | 4 804.59 | 5 888.38 |
| Employee benefit expenses | -4 316.81 | -4 772.74 | -4 279.70 | -5 073.19 | -5 194.18 |
| Total depreciation | - 248.90 | - 301.36 | - 332.33 | - 309.14 | - 343.93 |
| EBIT | 189.41 | -34.97 | 348.26 | - 577.75 | 350.27 |
| Other financial income | 0.91 | ||||
| Other financial expenses | -3.09 | -4.48 | -16.27 | -12.84 | -26.52 |
| Pre-tax profit | 186.32 | -39.45 | 332.00 | - 590.59 | 324.66 |
| Income taxes | -42.34 | 7.56 | -73.00 | 116.52 | - 107.94 |
| Net earnings | 143.98 | -31.89 | 259.00 | - 474.07 | 216.72 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 568.57 | 426.43 | 284.29 | 142.14 | |
| Intangible assets total | 568.57 | 426.43 | 284.29 | 142.14 | |
| Buildings | 308.73 | 229.39 | 269.55 | 206.04 | 128.60 |
| Machinery and equipment | 193.37 | 243.83 | 146.25 | 490.06 | 365.72 |
| Tangible assets total | 502.10 | 473.23 | 415.81 | 696.10 | 494.32 |
| Other receivables | 291.93 | 291.63 | 292.74 | 297.84 | 305.22 |
| Investments total | 291.93 | 291.63 | 292.74 | 297.84 | 305.22 |
| Long term receivables total | |||||
| Raw materials and consumables | 101.50 | 101.50 | 101.50 | 101.50 | 100.00 |
| Inventories total | 101.50 | 101.50 | 101.50 | 101.50 | 100.00 |
| Current trade debtors | 35.12 | 10.90 | |||
| Prepayments and accrued income | 64.25 | 258.71 | 32.90 | 44.10 | 63.89 |
| Current other receivables | 648.27 | 926.64 | 552.84 | 401.35 | 420.08 |
| Current deferred tax assets | 22.67 | 134.52 | 34.00 | ||
| Short term receivables total | 747.64 | 1 218.92 | 585.74 | 579.97 | 517.96 |
| Cash and bank deposits | 371.14 | 429.95 | 1 919.15 | 555.62 | 1 001.47 |
| Cash and cash equivalents | 371.14 | 429.95 | 1 919.15 | 555.62 | 1 001.47 |
| Balance sheet total (assets) | 2 582.89 | 2 941.65 | 3 599.21 | 2 373.17 | 2 418.98 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Share premium account | 1 110.00 | 1 110.00 | 1 110.00 | 1 110.00 | 1 110.00 |
| Retained earnings | 422.51 | 566.49 | 534.60 | 793.60 | 319.53 |
| Profit of the financial year | 143.98 | -31.89 | 259.00 | - 474.07 | 216.72 |
| Shareholders equity total | 1 876.49 | 1 844.60 | 2 103.60 | 1 629.53 | 1 846.25 |
| Provisions | 137.36 | 103.25 | 61.96 | 31.86 | 49.45 |
| Non-current liabilities total | |||||
| Current trade creditors | 217.03 | 584.60 | 15.78 | 211.99 | 134.80 |
| Current owed to participating | 2.69 | 8.33 | 13.48 | 10.52 | 12.14 |
| Short-term deferred tax liabilities | 61.62 | 0.10 | 70.33 | ||
| Other non-interest bearing current liabilities | 287.70 | 400.77 | 1 334.07 | 489.27 | 376.33 |
| Current liabilities total | 569.04 | 993.80 | 1 433.66 | 711.78 | 523.27 |
| Balance sheet total (liabilities) | 2 582.89 | 2 941.65 | 3 599.21 | 2 373.17 | 2 418.98 |
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.