Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 1 657.43 | 2 496.63 | 1 926.98 |
| Employee benefit expenses | - 645.78 | - 857.58 | - 797.69 |
| EBIT | 1 011.65 | 1 639.05 | 1 129.28 |
| Other financial income | 0.41 | ||
| Other financial expenses | -2.33 | -9.43 | -10.29 |
| Pre-tax profit | 1 009.31 | 1 629.62 | 1 119.40 |
| Income taxes | - 216.88 | - 363.26 | - 261.95 |
| Net earnings | 792.44 | 1 266.35 | 857.45 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 215.83 | 170.04 | 77.81 |
| Current amounts owed by group member comp. | 33.75 | ||
| Current other receivables | 95.36 | 491.33 | |
| Short term receivables total | 344.94 | 661.37 | 77.81 |
| Cash and bank deposits | 966.57 | 425.07 | 1 318.65 |
| Cash and cash equivalents | 966.57 | 425.07 | 1 318.65 |
| Balance sheet total (assets) | 1 311.50 | 1 086.44 | 1 396.46 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 792.44 | 646.35 | 800.00 |
| Retained earnings | - 782.44 | -1 266.35 | - 800.00 |
| Profit of the financial year | 792.44 | 1 266.35 | 857.45 |
| Shareholders equity total | 842.44 | 686.35 | 897.45 |
| Non-current liabilities total | |||
| Current trade creditors | 25.42 | 50.04 | 36.49 |
| Current owed to participating | 54.36 | 53.35 | 45.73 |
| Short-term deferred tax liabilities | 91.88 | ||
| Other non-interest bearing current liabilities | 297.41 | 296.70 | 416.79 |
| Current liabilities total | 469.07 | 400.09 | 499.01 |
| Balance sheet total (liabilities) | 1 311.50 | 1 086.44 | 1 396.46 |
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.