Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 506.58 | 3 323.39 | 962.69 | 8 533.28 | 12 497.85 |
| Employee benefit expenses | -3 931.91 | -2 629.05 | -1 604.07 | -7 715.79 | -9 510.05 |
| Other operating expenses | - 258.17 | ||||
| Total depreciation | - 308.09 | - 221.91 | - 118.77 | - 138.67 | - 232.96 |
| EBIT | 266.58 | 214.26 | - 760.15 | 678.82 | 2 754.85 |
| Other financial income | 43.93 | 23.96 | 28.94 | 299.53 | 98.62 |
| Other financial expenses | -11.57 | -30.31 | -33.07 | -16.77 | - 118.21 |
| Pre-tax profit | 298.95 | 207.91 | - 764.28 | 961.58 | 2 735.26 |
| Income taxes | -65.75 | -45.76 | 48.30 | -92.29 | - 600.93 |
| Net earnings | 233.19 | 162.16 | - 715.98 | 869.29 | 2 134.33 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 34.98 | 104.17 | 1 456.18 | ||
| Goodwill | 172.95 | 96.09 | 19.23 | ||
| Intangible assets total | 207.93 | 96.09 | 19.23 | 104.17 | 1 456.18 |
| Machinery and equipment | 806.76 | 120.61 | 123.70 | 352.54 | 568.56 |
| Tangible assets total | 806.76 | 120.61 | 123.70 | 352.54 | 568.56 |
| Other receivables | 299.09 | 425.28 | 810.16 | ||
| Investments total | 299.09 | 425.28 | 810.16 | ||
| Non-current other receivables | 157.91 | 99.82 | |||
| Long term receivables total | 157.91 | 99.82 | |||
| Inventories total | |||||
| Current trade debtors | 1 385.91 | 959.53 | 1 554.17 | 2 482.18 | 6 432.14 |
| Current amounts owed by group member comp. | 294.44 | 349.93 | 407.74 | 9.35 | 9.99 |
| Prepayments and accrued income | 363.16 | 276.58 | 275.94 | 306.72 | 329.60 |
| Current other receivables | 280.48 | 142.68 | 74.26 | 448.13 | 616.88 |
| Short term receivables total | 2 323.99 | 1 728.72 | 2 312.11 | 3 246.38 | 7 388.62 |
| Cash and bank deposits | 3 759.77 | 920.53 | 0.17 | 141.62 | 2 316.72 |
| Cash and cash equivalents | 3 759.77 | 920.53 | 0.17 | 141.62 | 2 316.72 |
| Balance sheet total (assets) | 7 256.36 | 2 965.77 | 2 754.30 | 4 269.99 | 12 540.24 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 902.61 | 1 135.79 | 1 297.95 | 291.67 | 1 160.96 |
| Profit of the financial year | 233.19 | 162.16 | - 715.98 | 869.29 | 2 134.33 |
| Shareholders equity total | 1 215.80 | 1 377.95 | 661.97 | 1 240.96 | 3 375.29 |
| Provisions | 152.87 | 48.30 | 20.00 | 97.00 | |
| Non-current deferred tax liabilities | 58.17 | 150.33 | |||
| Non-current liabilities total | 58.17 | 150.33 | |||
| Current loans from credit institutions | 479.07 | 0.23 | |||
| Advances received | 2 099.70 | ||||
| Current trade creditors | 3 181.91 | 729.72 | 441.39 | 851.27 | 3 501.07 |
| Current owed to group member | 299.69 | 278.79 | 1 965.27 | ||
| Short-term deferred tax liabilities | 14.59 | 58.17 | 150.33 | 72.29 | 523.93 |
| Other non-interest bearing current liabilities | 533.33 | 601.31 | 721.84 | 1 113.99 | 1 519.99 |
| Accruals and deferred income | 692.46 | 1 557.70 | |||
| Current liabilities total | 5 829.52 | 1 389.20 | 2 092.33 | 3 009.03 | 9 067.95 |
| Balance sheet total (liabilities) | 7 256.36 | 2 965.77 | 2 754.30 | 4 269.99 | 12 540.24 |
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.