Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 548.41 | 748.13 | 780.77 | 868.76 | 903.73 |
| Employee benefit expenses | - 489.35 | - 627.94 | - 612.03 | - 676.67 | - 747.22 |
| Total depreciation | -0.63 | -7.61 | |||
| EBIT | 59.06 | 120.19 | 168.73 | 191.45 | 148.91 |
| Other financial expenses | -4.39 | -1.75 | -1.18 | -1.29 | -0.68 |
| Pre-tax profit | 54.67 | 118.44 | 167.56 | 190.16 | 148.22 |
| Income taxes | -12.42 | -26.27 | -36.86 | -42.04 | -33.05 |
| Net earnings | 42.26 | 92.17 | 130.69 | 148.12 | 115.18 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 75.47 | 67.86 | |||
| Tangible assets total | 75.47 | 67.86 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 257.30 | 209.19 | 109.94 | ||
| Current amounts owed by group member comp. | 16.41 | 2.13 | 2.24 | ||
| Prepayments and accrued income | 6.41 | 10.05 | 8.40 | 5.45 | 4.33 |
| Current other receivables | 1.99 | 2.24 | 71.17 | 5.21 | 85.71 |
| Short term receivables total | 265.71 | 237.90 | 81.70 | 122.84 | 90.04 |
| Cash and bank deposits | 48.79 | 99.24 | 222.94 | 175.20 | 256.09 |
| Cash and cash equivalents | 48.79 | 99.24 | 222.94 | 175.20 | 256.09 |
| Balance sheet total (assets) | 314.50 | 337.13 | 304.64 | 373.50 | 413.99 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 58.48 | 92.17 | 120.00 | 150.00 | 110.00 |
| Retained earnings | -42.26 | -92.17 | - 120.00 | - 139.31 | - 101.19 |
| Profit of the financial year | 42.26 | 92.17 | 130.69 | 148.12 | 115.18 |
| Shareholders equity total | 108.48 | 142.17 | 180.69 | 208.81 | 173.99 |
| Provisions | 4.05 | 5.51 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 85.45 | 61.37 | 1.94 | 1.07 | 1.07 |
| Current owed to group member | 8.76 | ||||
| Short-term deferred tax liabilities | 34.20 | 25.68 | 46.69 | 56.93 | 51.94 |
| Other non-interest bearing current liabilities | 86.36 | 107.91 | 75.32 | 102.64 | 172.71 |
| Current liabilities total | 206.02 | 194.97 | 123.95 | 160.64 | 234.48 |
| Balance sheet total (liabilities) | 314.50 | 337.13 | 304.64 | 373.50 | 413.99 |
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.