Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 263.88 | 263.49 | 261.68 | 425.51 | 323.40 |
| Employee benefit expenses | - 235.02 | - 206.35 | - 252.62 | - 269.49 | - 269.21 |
| EBIT | 28.86 | 57.14 | 9.06 | 156.02 | 54.19 |
| Other financial expenses | -1.60 | -0.93 | -0.10 | -0.66 | -1.19 |
| Pre-tax profit | 27.26 | 56.21 | 8.97 | 155.37 | 53.00 |
| Income taxes | -6.49 | -13.11 | -2.31 | -34.36 | -11.66 |
| Net earnings | 20.76 | 43.10 | 6.66 | 121.00 | 41.34 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 125.71 | 114.27 | 111.35 | 198.82 | 163.16 |
| Prepayments and accrued income | 19.09 | 14.33 | |||
| Current other receivables | 0.03 | 0.15 | |||
| Short term receivables total | 125.71 | 133.38 | 111.50 | 198.82 | 177.49 |
| Cash and bank deposits | 267.78 | 219.13 | 257.24 | 270.08 | 201.82 |
| Cash and cash equivalents | 267.78 | 219.13 | 257.24 | 270.08 | 201.82 |
| Balance sheet total (assets) | 393.50 | 352.51 | 368.74 | 468.91 | 379.31 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Shares repurchased | 41.00 | 40.00 | 114.40 | 70.00 | |
| Retained earnings | -0.08 | -19.31 | 23.78 | -83.96 | -32.96 |
| Profit of the financial year | 20.76 | 43.10 | 6.66 | 121.00 | 41.34 |
| Shareholders equity total | 211.69 | 213.78 | 180.44 | 301.44 | 228.39 |
| Non-current liabilities total | |||||
| Current trade creditors | 108.12 | 48.30 | 123.33 | 77.33 | 66.06 |
| Short-term deferred tax liabilities | 21.54 | 15.08 | 0.17 | 30.67 | 10.66 |
| Other non-interest bearing current liabilities | 52.16 | 75.34 | 64.80 | 59.46 | 74.20 |
| Current liabilities total | 181.81 | 138.72 | 188.30 | 167.46 | 150.93 |
| Balance sheet total (liabilities) | 393.50 | 352.51 | 368.74 | 468.91 | 379.31 |
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.