Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 665.35 | 920.60 | 1 015.60 | 1 069.54 | 1 217.07 |
| Employee benefit expenses | - 753.05 | - 472.58 | - 624.93 | - 780.26 | - 882.75 |
| Total depreciation | -35.87 | -40.33 | -78.51 | - 139.55 | - 142.88 |
| EBIT | - 123.57 | 407.69 | 312.16 | 149.74 | 191.45 |
| Other financial income | -0.73 | 1.47 | 3.96 | ||
| Other financial expenses | -6.53 | -11.27 | -6.92 | -4.13 | -8.98 |
| Pre-tax profit | - 130.10 | 396.42 | 304.51 | 147.08 | 186.43 |
| Income taxes | 28.62 | -87.33 | -67.00 | -32.44 | -41.21 |
| Net earnings | - 101.48 | 309.09 | 237.50 | 114.64 | 145.22 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 539.38 | 492.46 | 817.67 | 831.68 | 1 616.30 |
| Tangible assets total | 539.38 | 492.46 | 817.67 | 831.68 | 1 616.30 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1.96 | 141.47 | 218.10 | 568.20 | 228.37 |
| Current amounts owed by group member comp. | 81.44 | 93.98 | |||
| Prepayments and accrued income | 25.00 | 25.00 | 25.00 | ||
| Current other receivables | 56.86 | ||||
| Current deferred tax assets | 62.89 | 1.19 | 1.91 | 0.02 | |
| Short term receivables total | 64.85 | 142.66 | 245.02 | 674.65 | 404.23 |
| Cash and bank deposits | 87.35 | 514.84 | 219.13 | 4.13 | 101.02 |
| Cash and cash equivalents | 87.35 | 514.84 | 219.13 | 4.13 | 101.02 |
| Balance sheet total (assets) | 691.58 | 1 149.96 | 1 281.82 | 1 510.46 | 2 121.54 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 150.00 | ||||
| Retained earnings | 390.25 | 288.77 | 597.85 | 835.35 | 799.99 |
| Profit of the financial year | - 101.48 | 309.09 | 237.50 | 114.64 | 145.22 |
| Shareholders equity total | 413.77 | 722.85 | 960.35 | 1 074.99 | 1 220.22 |
| Provisions | 25.63 | 94.55 | 107.67 | 148.90 | |
| Non-current trade creditors | 605.00 | ||||
| Non-current liabilities total | 605.00 | ||||
| Current loans from credit institutions | 37.83 | ||||
| Current trade creditors | 43.58 | 40.15 | 72.26 | 96.42 | 87.95 |
| Current owed to group member | 116.90 | 115.97 | 21.95 | ||
| Short-term deferred tax liabilities | 19.31 | ||||
| Other non-interest bearing current liabilities | 117.34 | 245.35 | 132.71 | 174.24 | 59.48 |
| Current liabilities total | 277.82 | 401.48 | 226.92 | 327.79 | 147.43 |
| Balance sheet total (liabilities) | 691.58 | 1 149.96 | 1 281.82 | 1 510.46 | 2 121.54 |
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.