Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 986.79 | 1 042.57 | 717.32 | 843.04 | 866.13 |
| Employee benefit expenses | - 433.95 | - 487.88 | - 474.10 | - 447.77 | - 429.67 |
| Total depreciation | - 132.00 | - 128.32 | - 112.78 | - 131.21 | -89.14 |
| EBIT | 420.83 | 426.37 | 130.43 | 264.06 | 347.32 |
| Other financial income | 0.02 | ||||
| Other financial expenses | -3.62 | -4.66 | -7.81 | -0.47 | -0.31 |
| Pre-tax profit | 417.23 | 421.71 | 122.63 | 263.58 | 347.01 |
| Income taxes | -91.82 | -92.90 | -26.98 | -58.09 | -76.46 |
| Net earnings | 325.41 | 328.81 | 95.64 | 205.50 | 270.55 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 582.12 | 466.26 | 358.16 | 251.41 | |
| Tangible assets total | 582.12 | 466.26 | 358.16 | 251.41 | |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 1 068.03 | 1 093.97 | 1 160.36 | 890.81 | |
| Inventories total | 1 068.03 | 1 093.97 | 1 160.36 | 890.81 | |
| Current trade debtors | 760.01 | 917.38 | 537.22 | 597.79 | 555.30 |
| Prepayments and accrued income | 69.33 | 51.83 | 45.05 | 65.47 | 18.07 |
| Current other receivables | 5.37 | 46.18 | 5.37 | 5.37 | 19.19 |
| Current deferred tax assets | 0.76 | ||||
| Short term receivables total | 834.71 | 1 015.40 | 587.65 | 668.63 | 593.31 |
| Cash and bank deposits | 296.87 | 369.69 | 337.93 | 471.27 | 971.69 |
| Cash and cash equivalents | 296.87 | 369.69 | 337.93 | 471.27 | 971.69 |
| Balance sheet total (assets) | 2 781.73 | 2 945.32 | 2 444.10 | 2 282.13 | 1 565.00 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 300.00 | 300.00 | 300.00 | 300.00 | 122.00 |
| Retained earnings | 764.36 | 789.77 | 818.58 | 614.22 | 697.72 |
| Profit of the financial year | 325.41 | 328.81 | 95.64 | 205.50 | 270.55 |
| Shareholders equity total | 1 514.77 | 1 543.58 | 1 339.22 | 1 244.72 | 1 215.27 |
| Provisions | 63.07 | 55.87 | 46.77 | 33.31 | |
| Non-current liabilities total | |||||
| Current trade creditors | 351.20 | 696.49 | 1 006.86 | 415.06 | 46.58 |
| Short-term deferred tax liabilities | 52.96 | 82.10 | 19.15 | 51.55 | 91.80 |
| Other non-interest bearing current liabilities | 799.73 | 567.28 | 32.10 | 537.50 | 211.36 |
| Current liabilities total | 1 203.89 | 1 345.88 | 1 058.11 | 1 004.10 | 349.73 |
| Balance sheet total (liabilities) | 2 781.73 | 2 945.32 | 2 444.10 | 2 282.13 | 1 565.00 |
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.