Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 952.75 | 1 196.40 | 1 694.73 | 1 961.28 | 2 654.86 |
| Employee benefit expenses | -1 565.84 | -1 075.29 | - 916.90 | -1 153.36 | -1 385.35 |
| Total depreciation | -82.65 | -22.00 | -22.00 | -22.00 | -38.84 |
| EBIT | 304.25 | 99.12 | 755.82 | 785.93 | 1 230.68 |
| Other financial income | 0.10 | 0.09 | |||
| Other financial expenses | -14.48 | -86.90 | -51.00 | -22.53 | -1.20 |
| Pre-tax profit | 289.77 | 12.22 | 704.93 | 763.40 | 1 229.56 |
| Income taxes | -72.42 | -10.89 | - 155.56 | - 168.45 | - 268.03 |
| Net earnings | 217.35 | 1.33 | 549.36 | 594.94 | 961.53 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 212.73 | 2 118.90 | |||
| Machinery and equipment | 88.00 | 66.00 | 44.00 | 22.00 | 124.63 |
| Tangible assets total | 300.73 | 2 184.90 | 44.00 | 22.00 | 124.63 |
| Other receivables | 67.19 | 67.19 | 67.19 | 73.58 | 73.58 |
| Investments total | 67.19 | 67.19 | 67.19 | 73.58 | 73.58 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 389.09 | 141.67 | 354.91 | 286.91 | 444.86 |
| Current amounts owed by group member comp. | 454.80 | 184.20 | |||
| Prepayments and accrued income | 19.08 | 42.63 | 45.04 | 51.40 | 63.63 |
| Current other receivables | 478.73 | 2 118.90 | |||
| Short term receivables total | 886.90 | 184.29 | 2 518.85 | 793.11 | 692.69 |
| Cash and bank deposits | 899.37 | 740.24 | 395.30 | 1 008.05 | 1 215.25 |
| Cash and cash equivalents | 899.37 | 740.24 | 395.30 | 1 008.05 | 1 215.25 |
| Balance sheet total (assets) | 2 154.19 | 3 176.62 | 3 025.33 | 1 896.73 | 2 106.15 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 500.00 | 600.00 | 600.00 | ||
| Retained earnings | 386.85 | 604.20 | 105.53 | 54.89 | - 250.17 |
| Profit of the financial year | 217.35 | 1.33 | 549.36 | 594.94 | 961.53 |
| Shareholders equity total | 654.20 | 655.52 | 1 204.89 | 1 299.83 | 1 361.37 |
| Non-current loans from credit institutions | 561.62 | ||||
| Non-current liabilities total | 561.62 | ||||
| Current loans from credit institutions | 310.00 | 550.11 | |||
| Advances received | 40.63 | ||||
| Current trade creditors | 659.10 | 751.48 | 450.46 | 135.28 | 208.78 |
| Current owed to group member | 705.59 | 601.56 | 484.33 | ||
| Short-term deferred tax liabilities | 72.42 | 10.89 | 155.56 | 168.45 | 268.03 |
| Other non-interest bearing current liabilities | 62.88 | 285.54 | 179.98 | 252.54 | 267.97 |
| Current liabilities total | 1 499.99 | 1 959.48 | 1 820.44 | 596.90 | 744.78 |
| Balance sheet total (liabilities) | 2 154.19 | 3 176.62 | 3 025.33 | 1 896.73 | 2 106.15 |
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.