Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 867.00 | 930.72 | 885.76 | 1 601.33 |
| Employee benefit expenses | - 775.20 | - 607.69 | - 641.96 | - 693.02 |
| Total depreciation | -34.77 | -34.77 | -34.77 | -41.99 |
| EBIT | 57.03 | 288.26 | 209.03 | 866.32 |
| Other financial income | 0.34 | 0.15 | ||
| Other financial expenses | -3.24 | -5.43 | -5.91 | -2.60 |
| Pre-tax profit | 53.79 | 282.83 | 203.46 | 863.87 |
| Income taxes | -13.09 | -62.78 | -46.72 | - 190.49 |
| Net earnings | 40.70 | 220.04 | 156.74 | 673.38 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Goodwill | 112.00 | 84.00 | 56.00 | 28.00 |
| Intangible assets total | 112.00 | 84.00 | 56.00 | 28.00 |
| Machinery and equipment | 27.08 | 20.31 | 63.54 | 519.28 |
| Tangible assets total | 27.08 | 20.31 | 63.54 | 519.28 |
| Investments total | ||||
| Long term receivables total | ||||
| Raw materials and consumables | 5.00 | 5.00 | 5.00 | 5.00 |
| Inventories total | 5.00 | 5.00 | 5.00 | 5.00 |
| Current trade debtors | 63.25 | 67.63 | 202.23 | 595.66 |
| Prepayments and accrued income | 11.18 | 7.87 | 8.78 | 9.68 |
| Current other receivables | 5.08 | |||
| Current deferred tax assets | 21.12 | |||
| Short term receivables total | 100.63 | 75.49 | 211.00 | 605.33 |
| Cash and bank deposits | 490.18 | 766.93 | 432.92 | 407.18 |
| Cash and cash equivalents | 490.18 | 766.93 | 432.92 | 407.18 |
| Balance sheet total (assets) | 734.89 | 951.73 | 768.46 | 1 564.79 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 56.50 | 57.20 | 344.00 | 61.00 |
| Other reserves | - 274.00 | |||
| Retained earnings | 389.09 | 372.58 | 248.63 | 344.37 |
| Profit of the financial year | 40.70 | 220.04 | 156.74 | 673.38 |
| Shareholders equity total | 526.28 | 689.83 | 515.37 | 1 118.75 |
| Provisions | 25.01 | 22.94 | 18.05 | 67.23 |
| Non-current liabilities total | ||||
| Current trade creditors | 41.12 | 29.67 | 36.64 | 30.59 |
| Current owed to participating | 2.00 | 1.05 | 1.23 | |
| Short-term deferred tax liabilities | 64.86 | 43.61 | 121.31 | |
| Other non-interest bearing current liabilities | 142.47 | 142.43 | 153.74 | 225.68 |
| Current liabilities total | 183.59 | 238.96 | 235.04 | 378.81 |
| Balance sheet total (liabilities) | 734.89 | 951.73 | 768.46 | 1 564.79 |
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.