Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 666.64 | 5 546.36 | 6 948.78 | 7 028.11 | 8 808.99 |
| Employee benefit expenses | -3 982.73 | -4 206.79 | -5 352.58 | -5 238.54 | -5 678.15 |
| Total depreciation | -60.00 | -60.00 | -60.00 | -66.25 | -66.25 |
| EBIT | 623.91 | 1 279.57 | 1 536.21 | 1 723.33 | 3 064.59 |
| Other financial expenses | -17.93 | -26.21 | -41.70 | -50.61 | -23.11 |
| Pre-tax profit | 605.98 | 1 253.37 | 1 494.51 | 1 672.72 | 3 041.48 |
| Income taxes | - 143.81 | - 276.51 | - 323.18 | - 370.41 | - 674.42 |
| Net earnings | 462.17 | 976.86 | 1 171.33 | 1 302.30 | 2 367.05 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 229.53 | 169.53 | 340.53 | 274.28 | 539.72 |
| Tangible assets total | 229.53 | 169.53 | 340.53 | 274.28 | 539.72 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 464.11 | 709.55 | 771.09 | 468.13 | 1 318.18 |
| Short term receivables total | 464.11 | 709.55 | 771.09 | 468.13 | 1 318.18 |
| Cash and bank deposits | 2 705.63 | 3 989.55 | 4 524.11 | 5 909.98 | 7 777.85 |
| Cash and cash equivalents | 2 705.63 | 3 989.55 | 4 524.11 | 5 909.98 | 7 777.85 |
| Balance sheet total (assets) | 3 399.28 | 4 868.63 | 5 635.73 | 6 652.39 | 9 635.75 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 462.17 | 976.86 | 1 171.33 | 1 302.30 | 2 367.05 |
| Retained earnings | - 462.17 | - 976.86 | -1 171.33 | -1 302.30 | -1 195.72 |
| Profit of the financial year | 462.17 | 976.86 | 1 171.33 | 1 302.30 | 2 367.05 |
| Shareholders equity total | 512.17 | 1 026.86 | 1 221.33 | 1 352.30 | 3 588.38 |
| Provisions | 13.40 | 7.64 | 15.93 | 15.93 | 30.83 |
| Non-current liabilities total | |||||
| Current trade creditors | 29.38 | ||||
| Current owed to participating | 31.19 | 31.19 | 45.74 | 45.74 | 45.74 |
| Current owed to group member | 1 843.45 | 2 447.50 | 3 387.26 | 4 527.99 | 4 618.91 |
| Short-term deferred tax liabilities | 141.88 | 211.62 | 209.21 | 242.41 | 560.57 |
| Other non-interest bearing current liabilities | 857.20 | 1 143.82 | 726.88 | 468.01 | 791.31 |
| Current liabilities total | 2 873.71 | 3 834.13 | 4 398.47 | 5 284.16 | 6 016.53 |
| Balance sheet total (liabilities) | 3 399.28 | 4 868.63 | 5 635.73 | 6 652.39 | 9 635.75 |
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.