Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 855.71 | 1 618.02 | 1 905.30 | 1 979.94 | 2 534.99 |
| Employee benefit expenses | - 828.94 | -1 076.52 | -1 182.66 | -1 218.16 | -1 790.13 |
| Total depreciation | - 261.26 | - 273.21 | - 316.21 | - 289.29 | - 455.68 |
| EBIT | 765.51 | 268.29 | 406.43 | 472.49 | 289.18 |
| Other financial income | 0.11 | 0.01 | |||
| Other financial expenses | -1.57 | -5.10 | -10.65 | -12.59 | -22.08 |
| Pre-tax profit | 763.94 | 263.30 | 395.78 | 459.90 | 267.10 |
| Income taxes | - 168.21 | -57.94 | -87.34 | - 101.54 | -59.56 |
| Net earnings | 595.73 | 205.36 | 308.44 | 358.36 | 207.54 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 1 420.57 | 1 172.35 | 856.14 | 566.86 | 1 850.90 |
| Tangible assets total | 1 420.57 | 1 172.35 | 856.14 | 566.86 | 1 850.90 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 219.20 | 268.83 | 288.17 | 363.71 | 422.71 |
| Prepayments and accrued income | 11.07 | 8.88 | 9.13 | 8.41 | 21.93 |
| Current deferred tax assets | 113.37 | 9.26 | 49.85 | ||
| Short term receivables total | 343.64 | 286.97 | 297.30 | 372.12 | 494.48 |
| Cash and bank deposits | 509.32 | 1 239.63 | 1 541.47 | 2 041.91 | 904.47 |
| Cash and cash equivalents | 509.32 | 1 239.63 | 1 541.47 | 2 041.91 | 904.47 |
| Balance sheet total (assets) | 2 273.53 | 2 698.95 | 2 694.92 | 2 980.88 | 3 249.85 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | 969.15 | 1 451.88 | 1 542.84 | 1 733.48 | 1 969.84 |
| Profit of the financial year | 595.73 | 205.36 | 308.44 | 358.36 | 207.54 |
| Shareholders equity total | 1 775.48 | 1 870.24 | 2 065.68 | 2 309.64 | 2 399.38 |
| Provisions | 72.80 | 74.00 | 50.41 | 21.25 | 42.55 |
| Non-current liabilities total | |||||
| Current trade creditors | 74.77 | 76.80 | 93.28 | 139.61 | 144.84 |
| Short-term deferred tax liabilities | 11.92 | 20.66 | |||
| Other non-interest bearing current liabilities | 350.48 | 677.91 | 473.61 | 489.72 | 663.08 |
| Current liabilities total | 425.25 | 754.71 | 578.82 | 649.99 | 807.92 |
| Balance sheet total (liabilities) | 2 273.53 | 2 698.95 | 2 694.92 | 2 980.88 | 3 249.85 |
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.