Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 837.34 | 2 049.42 | 3 040.23 | 1 946.98 | 1 915.10 |
| Employee benefit expenses | -2 103.59 | -2 001.05 | -2 217.59 | -1 697.09 | -1 711.58 |
| Total depreciation | -43.57 | - 129.33 | -89.87 | -83.34 | -69.90 |
| EBIT | 690.17 | -80.96 | 732.78 | 166.55 | 133.61 |
| Other financial income | 0.49 | ||||
| Other financial expenses | -2.50 | -15.44 | -2.53 | -2.54 | -0.01 |
| Pre-tax profit | 687.67 | -96.40 | 730.24 | 164.01 | 134.10 |
| Income taxes | - 145.05 | 14.50 | - 171.75 | -38.57 | -29.48 |
| Net earnings | 542.63 | -81.90 | 558.49 | 125.45 | 104.62 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 44.00 | 33.00 | 22.00 | 11.00 | |
| Intangible assets total | 44.00 | 33.00 | 22.00 | 11.00 | |
| Buildings | 10.30 | 7.72 | 5.15 | 2.57 | |
| Machinery and equipment | 548.79 | 467.03 | 380.22 | 285.90 | 254.57 |
| Tangible assets total | 559.09 | 474.75 | 385.37 | 288.47 | 254.57 |
| Other receivables | 60.00 | 60.00 | 60.00 | 60.00 | 64.50 |
| Investments total | 60.00 | 60.00 | 60.00 | 60.00 | 64.50 |
| Long term receivables total | |||||
| Raw materials and consumables | 3.00 | 3.00 | 3.00 | 3.00 | 6.00 |
| Inventories total | 3.00 | 3.00 | 3.00 | 3.00 | 6.00 |
| Current trade debtors | 910.43 | 876.98 | 437.81 | 309.44 | |
| Current amounts owed by group member comp. | 205.53 | 1 031.93 | 289.27 | ||
| Prepayments and accrued income | 60.77 | 4.50 | |||
| Current deferred tax assets | 13.73 | ||||
| Short term receivables total | 971.20 | 1 096.23 | 1 469.74 | 289.27 | 313.94 |
| Cash and bank deposits | 128.69 | 349.45 | 883.34 | 708.92 | 827.19 |
| Cash and cash equivalents | 128.69 | 349.45 | 883.34 | 708.92 | 827.19 |
| Balance sheet total (assets) | 1 765.98 | 2 016.44 | 2 823.45 | 1 360.66 | 1 466.20 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Share premium account | 87.73 | 87.73 | 87.73 | 87.73 | 87.73 |
| Shares repurchased | 110.00 | 300.00 | 300.00 | ||
| Retained earnings | - 110.00 | 432.63 | 50.73 | 309.22 | 434.66 |
| Profit of the financial year | 542.63 | -81.90 | 558.49 | 125.45 | 104.62 |
| Shareholders equity total | 680.36 | 488.45 | 1 046.94 | 872.39 | 677.01 |
| Provisions | 29.39 | 28.62 | 35.20 | 29.41 | 24.95 |
| Non-current liabilities total | |||||
| Current trade creditors | 304.81 | 68.78 | 84.39 | 83.37 | 116.25 |
| Current owed to participating | 0.52 | 10.04 | 11.84 | ||
| Current owed to group member | 400.00 | 828.19 | 928.19 | 200.00 | 195.80 |
| Short-term deferred tax liabilities | 133.30 | 151.45 | 44.35 | 33.95 | |
| Other non-interest bearing current liabilities | 218.13 | 602.39 | 576.75 | 121.11 | 406.42 |
| Current liabilities total | 1 056.23 | 1 499.36 | 1 741.31 | 458.86 | 764.24 |
| Balance sheet total (liabilities) | 1 765.98 | 2 016.44 | 2 823.45 | 1 360.66 | 1 466.20 |
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.