Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 706.69 | 1 477.52 | 1 633.54 | 2 335.33 | 2 056.71 |
| Employee benefit expenses | -1 760.71 | -1 544.44 | -1 699.20 | -1 719.68 | -1 685.26 |
| Total depreciation | -12.99 | -9.75 | -9.75 | -9.59 | |
| EBIT | -67.02 | -76.66 | -75.41 | 606.06 | 371.45 |
| Other financial income | 83.31 | 93.82 | 79.11 | 95.06 | 209.60 |
| Other financial expenses | -32.61 | -7.04 | -25.71 | - 208.28 | -16.21 |
| Pre-tax profit | -16.32 | 10.12 | -22.00 | 492.84 | 564.83 |
| Income taxes | 2.88 | -2.60 | 4.53 | - 109.80 | - 125.31 |
| Net earnings | -13.44 | 7.52 | -17.47 | 383.04 | 439.52 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 29.08 | 19.34 | 9.59 | ||
| Tangible assets total | 29.08 | 19.34 | 9.59 | ||
| Other receivables | -0.00 | -0.00 | |||
| Investments total | -0.00 | -0.00 | |||
| Non-current other receivables | 179.48 | 184.15 | 187.31 | 187.31 | 186.96 |
| Long term receivables total | 179.48 | 184.15 | 187.31 | 187.31 | 186.96 |
| Finished products/goods | 1 047.71 | 975.70 | 318.93 | 696.26 | 1 337.51 |
| Inventories total | 1 047.71 | 975.70 | 318.93 | 696.26 | 1 337.51 |
| Current trade debtors | 520.69 | 545.23 | 271.53 | 1 111.67 | 469.53 |
| Current amounts owed by group member comp. | 4 530.59 | 3 807.37 | 4 601.98 | 4 665.08 | 4 479.67 |
| Prepayments and accrued income | 4.30 | 30.28 | 21.68 | 13.63 | 8.96 |
| Current other receivables | 15.09 | 111.54 | 1.41 | 5.75 | 0.88 |
| Current deferred tax assets | 21.05 | 17.12 | 21.65 | 12.66 | 12.71 |
| Short term receivables total | 5 091.72 | 4 511.53 | 4 918.24 | 5 808.78 | 4 971.75 |
| Cash and bank deposits | 207.30 | 477.17 | 342.26 | 562.79 | 388.01 |
| Cash and cash equivalents | 207.30 | 477.17 | 342.26 | 562.79 | 388.01 |
| Balance sheet total (assets) | 6 555.29 | 6 167.88 | 5 776.34 | 7 255.14 | 6 884.23 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 2 000.00 | ||||
| Retained earnings | 4 339.78 | 4 326.34 | 4 333.86 | 4 316.39 | 2 699.43 |
| Profit of the financial year | -13.44 | 7.52 | -17.47 | 383.04 | 439.52 |
| Shareholders equity total | 5 326.34 | 5 333.86 | 5 316.39 | 5 699.43 | 6 138.95 |
| Provisions | 0.00 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 928.79 | 400.34 | 164.17 | 1 220.64 | 365.37 |
| Short-term deferred tax liabilities | 1.98 | 106.41 | 125.36 | ||
| Other non-interest bearing current liabilities | 300.17 | 431.69 | 295.78 | 228.67 | 254.55 |
| Current liabilities total | 1 228.96 | 834.02 | 459.94 | 1 555.71 | 745.28 |
| Balance sheet total (liabilities) | 6 555.29 | 6 167.88 | 5 776.34 | 7 255.14 | 6 884.23 |
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.