Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 069.17 | 2 249.31 | 4 458.06 | 2 750.94 | 3 192.64 |
| Employee benefit expenses | -1 241.43 | -1 656.27 | -1 431.57 | -1 487.08 | -1 623.21 |
| Total depreciation | - 156.89 | - 178.93 | - 251.94 | - 261.67 | - 398.66 |
| EBIT | 1 670.85 | 414.11 | 2 774.54 | 1 002.19 | 1 170.77 |
| Other financial income | 0.51 | 0.06 | |||
| Other financial expenses | -44.82 | -19.50 | -18.45 | -18.56 | -21.88 |
| Pre-tax profit | 1 626.54 | 394.60 | 2 756.16 | 983.63 | 1 148.89 |
| Income taxes | - 359.20 | -87.24 | - 606.68 | - 216.41 | - 238.24 |
| Net earnings | 1 267.34 | 307.36 | 2 149.48 | 767.22 | 910.66 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 424.78 | 659.04 | 496.03 | 1 390.10 | 1 101.66 |
| Tangible assets total | 424.78 | 659.04 | 496.03 | 1 390.10 | 1 101.66 |
| Other receivables | 648.22 | 531.63 | 411.63 | 60.00 | |
| Investments total | 648.22 | 531.63 | 411.63 | 60.00 | |
| Long term receivables total | |||||
| Raw materials and consumables | 140.00 | 250.00 | 350.00 | 455.00 | 514.00 |
| Inventories total | 140.00 | 250.00 | 350.00 | 455.00 | 514.00 |
| Current trade debtors | 1 392.49 | 780.89 | 1 394.84 | 603.37 | 2 679.72 |
| Current amounts owed by group member comp. | 24.51 | ||||
| Prepayments and accrued income | 14.60 | 6.60 | 303.34 | 537.72 | 400.37 |
| Current other receivables | 848.52 | 278.00 | 234.03 | 931.85 | 660.00 |
| Short term receivables total | 2 280.13 | 1 065.49 | 1 932.20 | 2 072.93 | 3 740.09 |
| Cash and bank deposits | 1 329.73 | 683.38 | 1 445.15 | 566.20 | 663.46 |
| Cash and cash equivalents | 1 329.73 | 683.38 | 1 445.15 | 566.20 | 663.46 |
| Balance sheet total (assets) | 4 174.64 | 3 306.14 | 4 755.02 | 4 895.86 | 6 079.21 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 000.00 | 1 000.00 | |||
| Retained earnings | 304.76 | 1 572.10 | 1 079.46 | 2 228.93 | 1 996.15 |
| Profit of the financial year | 1 267.34 | 307.36 | 2 149.48 | 767.22 | 910.66 |
| Shareholders equity total | 2 697.09 | 2 004.46 | 3 353.93 | 3 121.15 | 4 031.81 |
| Provisions | 27.10 | 33.83 | 90.21 | 180.53 | 118.97 |
| Non-current deferred tax liabilities | 362.45 | 80.51 | 550.30 | 126.09 | 299.79 |
| Non-current liabilities total | 362.45 | 80.51 | 550.30 | 126.09 | 299.79 |
| Current loans from credit institutions | 67.90 | 362.45 | 80.51 | 550.30 | 126.09 |
| Current trade creditors | 436.73 | 25.00 | 25.00 | 25.00 | 25.00 |
| Current owed to participating | 2.13 | 2.21 | 2.25 | ||
| Current owed to group member | 219.44 | 237.71 | 758.65 | 1 010.20 | |
| Other non-interest bearing current liabilities | 581.24 | 578.23 | 415.10 | 134.13 | 467.34 |
| Current liabilities total | 1 088.00 | 1 187.34 | 760.58 | 1 468.08 | 1 628.63 |
| Balance sheet total (liabilities) | 4 174.64 | 3 306.14 | 4 755.02 | 4 895.86 | 6 079.21 |
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.