Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 842.14 | 9 821.76 | 9 753.44 | 10 969.00 | 11 363.82 |
| Employee benefit expenses | -4 223.89 | -3 766.45 | -3 869.45 | -4 067.00 | -4 123.34 |
| Total depreciation | - 206.57 | - 240.41 | - 140.94 | - 103.00 | - 163.23 |
| EBIT | 3 411.69 | 5 814.90 | 5 743.05 | 6 799.00 | 7 077.26 |
| Other financial income | 10.88 | 12.38 | 14.77 | 17.00 | 37.08 |
| Other financial expenses | -4.69 | -28.35 | -43.98 | -31.00 | |
| Pre-tax profit | 3 417.88 | 5 798.93 | 5 713.84 | 6 785.00 | 7 114.34 |
| Income taxes | - 754.92 | -1 277.29 | -1 258.50 | -1 494.00 | -1 566.84 |
| Net earnings | 2 662.96 | 4 521.65 | 4 455.34 | 5 291.00 | 5 547.50 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 156.47 | 190.28 | 199.11 | 149.00 | 112.55 |
| Machinery and equipment | 456.70 | 312.42 | 215.97 | 692.00 | 565.00 |
| Other tangible assets | 0.00 | ||||
| Tangible assets total | 613.16 | 502.70 | 415.09 | 841.00 | 677.55 |
| Other receivables | -0.00 | ||||
| Investments total | -0.00 | ||||
| Long term receivables total | |||||
| Raw materials and consumables | 797.56 | 656.75 | 670.20 | 1 004.00 | 872.68 |
| Finished products/goods | 1 713.33 | 1 661.26 | 1 766.94 | 1 938.00 | 2 090.05 |
| Inventories total | 2 510.88 | 2 318.01 | 2 437.15 | 2 942.00 | 2 962.73 |
| Current trade debtors | 2 443.61 | 3 026.25 | 2 999.40 | 3 953.00 | 3 929.10 |
| Current other receivables | 128.19 | 65.35 | 129.00 | 140.36 | |
| Current deferred tax assets | 81.21 | 54.00 | 167.72 | ||
| Short term receivables total | 2 524.81 | 3 154.44 | 3 064.75 | 4 136.00 | 4 237.18 |
| Cash and bank deposits | 2 240.11 | 4 494.10 | 4 037.62 | 3 320.00 | 3 653.55 |
| Cash and cash equivalents | 2 240.11 | 4 494.10 | 4 037.62 | 3 320.00 | 3 653.55 |
| Balance sheet total (assets) | 7 888.97 | 10 469.25 | 9 954.61 | 11 239.00 | 11 531.02 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 2 662.96 | 4 521.65 | 4 455.34 | 5 291.00 | 5 547.50 |
| Retained earnings | 547.16 | -1 311.53 | -1 245.22 | -2 081.00 | -2 337.38 |
| Profit of the financial year | 2 662.96 | 4 521.65 | 4 455.34 | 5 291.00 | 5 547.50 |
| Shareholders equity total | 6 373.08 | 8 231.76 | 8 165.46 | 9 001.00 | 9 257.62 |
| Provisions | 25.94 | 6.83 | 4.09 | 37.00 | 37.33 |
| Non-current other liabilities | 122.19 | ||||
| Non-current liabilities total | 122.19 | ||||
| Current trade creditors | 784.21 | 1 154.88 | 1 249.53 | 1 648.00 | 1 723.73 |
| Short-term deferred tax liabilities | 44.59 | 46.56 | |||
| Other non-interest bearing current liabilities | 583.56 | 1 031.18 | 488.96 | 553.00 | 512.34 |
| Current liabilities total | 1 367.77 | 2 230.65 | 1 785.06 | 2 201.00 | 2 236.07 |
| Balance sheet total (liabilities) | 7 888.97 | 10 469.25 | 9 954.61 | 11 239.00 | 11 531.02 |
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.