Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 861.20 | 2 225.36 | 4 128.19 | 5 091.96 | 5 231.24 |
| Employee benefit expenses | - 904.11 | - 888.59 | -1 950.26 | -2 501.59 | -2 582.00 |
| EBIT | 957.08 | 1 336.77 | 2 177.93 | 2 590.37 | 2 649.24 |
| Other financial income | 0.22 | 0.02 | 0.21 | 1.30 | |
| Other financial expenses | -2.93 | -5.80 | -9.66 | -11.62 | |
| Pre-tax profit | 954.38 | 1 330.98 | 2 168.28 | 2 578.97 | 2 650.55 |
| Income taxes | - 210.00 | - 292.84 | - 477.47 | - 568.88 | - 584.06 |
| Net earnings | 744.38 | 1 038.14 | 1 690.81 | 2 010.09 | 2 066.48 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 584.95 | 510.08 | 354.46 | 1 328.41 | 1 634.99 |
| Current amounts owed by group member comp. | 13.70 | 73.71 | 1.59 | 2.31 | 2.31 |
| Prepayments and accrued income | 0.72 | 27.63 | |||
| Current other receivables | 505.89 | 24.93 | 39.69 | ||
| Short term receivables total | 599.37 | 611.42 | 861.94 | 1 355.65 | 1 676.98 |
| Cash and bank deposits | 949.26 | 1 533.60 | 2 174.73 | 2 193.71 | 1 792.36 |
| Cash and cash equivalents | 949.26 | 1 533.60 | 2 174.73 | 2 193.71 | 1 792.36 |
| Balance sheet total (assets) | 1 548.63 | 2 145.01 | 3 036.68 | 3 549.36 | 3 469.34 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 740.00 | 1 030.00 | 1 690.00 | 2 010.00 | 2 060.00 |
| Retained earnings | - 491.58 | - 777.20 | -1 429.06 | -1 748.25 | -1 798.16 |
| Profit of the financial year | 744.38 | 1 038.14 | 1 690.81 | 2 010.09 | 2 066.48 |
| Shareholders equity total | 1 117.80 | 1 415.94 | 2 076.75 | 2 396.84 | 2 453.32 |
| Non-current liabilities total | |||||
| Current owed to participating | 7.39 | 8.66 | 1.89 | 16.76 | 9.84 |
| Short-term deferred tax liabilities | 210.00 | 292.84 | 477.47 | 568.88 | 584.06 |
| Other non-interest bearing current liabilities | 213.44 | 427.57 | 480.58 | 566.88 | 422.12 |
| Current liabilities total | 430.83 | 729.07 | 959.93 | 1 152.52 | 1 016.02 |
| Balance sheet total (liabilities) | 1 548.63 | 2 145.01 | 3 036.68 | 3 549.36 | 3 469.34 |
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.