Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 883.36 | 1 623.42 | 744.89 | 1 016.62 | 1 151.90 |
| Employee benefit expenses | -1 614.19 | -1 434.54 | - 575.98 | - 711.41 | -1 045.83 |
| Total depreciation | -53.80 | -66.20 | |||
| EBIT | 269.16 | 188.88 | 115.11 | 239.02 | 106.07 |
| Pre-tax profit | 269.16 | 188.88 | 115.11 | 239.02 | 106.07 |
| Income taxes | -59.53 | -42.11 | -25.54 | -52.76 | -23.34 |
| Net earnings | 209.63 | 146.77 | 89.57 | 186.26 | 82.73 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 215.20 | ||||
| Tangible assets total | 215.20 | ||||
| Other receivables | 17.20 | 17.20 | 17.20 | 17.20 | 17.20 |
| Investments total | 17.20 | 17.20 | 17.20 | 17.20 | 17.20 |
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 672.57 | 757.31 | 364.87 | 823.53 | 896.23 |
| Cash and cash equivalents | 672.57 | 757.31 | 364.87 | 823.53 | 896.23 |
| Balance sheet total (assets) | 689.77 | 774.51 | 597.27 | 840.73 | 913.43 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 170.63 | 317.40 | 406.98 | 593.24 | |
| Profit of the financial year | 209.63 | 146.77 | 89.57 | 186.26 | 82.73 |
| Shareholders equity total | 210.63 | 357.40 | 446.98 | 633.24 | 715.96 |
| Non-current liabilities total | |||||
| Current owed to participating | 275.62 | 279.81 | |||
| Short-term deferred tax liabilities | 59.53 | 42.11 | 47.15 | 89.47 | 57.82 |
| Other non-interest bearing current liabilities | 143.99 | 95.19 | 103.15 | 118.02 | 139.64 |
| Current liabilities total | 479.14 | 417.11 | 150.30 | 207.50 | 197.46 |
| Balance sheet total (liabilities) | 689.77 | 774.51 | 597.27 | 840.73 | 913.43 |
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.