Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 325.70 | 6 030.01 | 7 371.28 | 8 360.96 | 10 830.06 |
| Employee benefit expenses | -3 085.36 | -3 634.59 | -4 492.56 | -5 606.68 | -6 763.77 |
| Total depreciation | - 723.61 | - 765.23 | - 609.43 | - 608.33 | - 969.72 |
| EBIT | 516.73 | 1 630.20 | 2 269.30 | 2 145.95 | 3 096.57 |
| Other financial expenses | - 234.24 | - 159.16 | - 157.13 | - 142.93 | - 338.45 |
| Pre-tax profit | 282.48 | 1 471.03 | 2 112.16 | 2 003.03 | 2 758.12 |
| Income taxes | -88.45 | - 329.36 | - 481.23 | - 455.97 | - 620.88 |
| Net earnings | 194.03 | 1 141.67 | 1 630.94 | 1 547.05 | 2 137.24 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 81.67 | 61.67 | 41.67 | 21.67 | |
| Intangible assets total | 81.67 | 61.67 | 41.67 | 21.67 | |
| Buildings | 3 461.46 | 3 496.49 | 5 766.92 | 5 278.60 | 10 556.84 |
| Machinery and equipment | 1 190.04 | 961.51 | 626.66 | 745.62 | 1 302.11 |
| Tangible assets total | 4 651.50 | 4 458.01 | 6 393.58 | 6 024.21 | 11 858.95 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 10.00 | 10.00 | 10.00 | 50.00 | 50.00 |
| Inventories total | 10.00 | 10.00 | 10.00 | 50.00 | 50.00 |
| Current trade debtors | 925.32 | 1 060.87 | 1 155.87 | 1 434.59 | 2 032.57 |
| Current amounts owed by group member comp. | 16.69 | ||||
| Prepayments and accrued income | 83.34 | 62.24 | 93.41 | 159.48 | 98.96 |
| Current other receivables | 141.70 | 162.49 | 259.09 | 120.00 | 120.00 |
| Short term receivables total | 1 167.05 | 1 285.60 | 1 508.36 | 1 714.08 | 2 251.53 |
| Cash and bank deposits | 15.78 | 1 515.99 | 1 416.61 | 2 907.02 | 4 087.27 |
| Cash and cash equivalents | 15.78 | 1 515.99 | 1 416.61 | 2 907.02 | 4 087.27 |
| Balance sheet total (assets) | 5 926.00 | 7 331.27 | 9 370.21 | 10 716.98 | 18 247.75 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Shares repurchased | 300.00 | 300.00 | 1 000.00 | 1 000.00 | |
| Retained earnings | - 105.97 | 735.70 | 1 366.64 | 1 913.69 | |
| Profit of the financial year | 194.03 | 1 141.67 | 1 630.94 | 1 547.05 | 2 137.24 |
| Shareholders equity total | 344.03 | 1 485.70 | 2 816.64 | 4 063.69 | 5 200.94 |
| Provisions | 88.45 | 144.18 | 396.94 | 515.98 | 811.61 |
| Non-current loans from credit institutions | 1 100.57 | 787.04 | |||
| Non-current leasing loans | 2 648.68 | 2 342.11 | 3 642.18 | 3 016.75 | 6 954.49 |
| Non-current liabilities total | 3 749.25 | 3 129.15 | 3 642.18 | 3 016.75 | 6 954.49 |
| Current loans from credit institutions | 824.80 | 977.25 | 1 053.76 | 1 142.97 | 1 590.33 |
| Current trade creditors | 364.18 | 384.23 | 336.15 | 552.38 | 430.76 |
| Current owed to group member | 243.90 | 294.53 | 624.42 | 1 492.91 | |
| Other non-interest bearing current liabilities | 555.29 | 966.85 | 830.02 | 800.79 | 1 766.72 |
| Current liabilities total | 1 744.26 | 2 572.23 | 2 514.46 | 3 120.56 | 5 280.72 |
| Balance sheet total (liabilities) | 5 926.00 | 7 331.27 | 9 370.21 | 10 716.98 | 18 247.75 |
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.