Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 548.36 | 726.11 | 857.97 | 767.50 | 232.42 |
| Employee benefit expenses | - 185.16 | - 409.96 | - 615.68 | - 844.22 | - 893.78 |
| EBIT | 363.20 | 316.14 | 242.29 | -76.72 | - 661.36 |
| Other financial income | 0.01 | 0.00 | |||
| Other financial expenses | -9.26 | -5.71 | -11.27 | -9.93 | -26.33 |
| Pre-tax profit | 353.94 | 310.44 | 231.03 | -86.65 | - 687.69 |
| Income taxes | -78.45 | -69.18 | -51.42 | 18.82 | |
| Net earnings | 275.49 | 241.25 | 179.60 | -67.83 | - 687.69 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 804.31 | 971.71 | 1 725.89 | 1 919.06 | 1 705.88 |
| Inventories total | 804.31 | 971.71 | 1 725.89 | 1 919.06 | 1 705.88 |
| Current trade debtors | 96.79 | 102.07 | 63.42 | 89.25 | 83.94 |
| Current amounts owed by group member comp. | 72.27 | 69.63 | 0.45 | ||
| Current deferred tax assets | 18.82 | ||||
| Short term receivables total | 169.06 | 171.70 | 63.87 | 108.07 | 83.94 |
| Cash and bank deposits | 316.74 | 6.24 | 1.96 | 1.91 | |
| Cash and cash equivalents | 316.74 | 6.24 | 1.96 | 1.91 | |
| Balance sheet total (assets) | 973.37 | 1 460.15 | 1 796.00 | 2 029.09 | 1 791.73 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 62.55 | 338.04 | 579.29 | 758.89 | 691.07 |
| Profit of the financial year | 275.49 | 241.25 | 179.60 | -67.83 | - 687.69 |
| Shareholders equity total | 388.04 | 629.29 | 808.89 | 741.07 | 53.38 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 106.68 | 456.98 | 96.74 | 544.21 | |
| Current trade creditors | 171.14 | 296.78 | 13.79 | 351.42 | 113.72 |
| Current owed to participating | 56.76 | 56.82 | 218.17 | ||
| Current owed to group member | 28.00 | 262.97 | 469.15 | ||
| Short-term deferred tax liabilities | 78.45 | 69.18 | 51.42 | ||
| Other non-interest bearing current liabilities | 172.30 | 408.08 | 218.74 | 576.89 | 611.28 |
| Current liabilities total | 585.33 | 830.86 | 987.11 | 1 288.02 | 1 738.36 |
| Balance sheet total (liabilities) | 973.37 | 1 460.15 | 1 796.00 | 2 029.09 | 1 791.73 |
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.