Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 280.00 | 3 326.63 | 4 255.33 | 4 364.00 | 6 526.66 |
| Employee benefit expenses | -2 135.00 | -2 009.63 | -2 320.42 | -2 929.00 | -3 673.42 |
| EBIT | 1 145.00 | 1 317.00 | 1 934.91 | 1 435.00 | 2 853.24 |
| Other financial income | 5.00 | 38.98 | 40.50 | 7.00 | 11.80 |
| Other financial expenses | -6.00 | -19.01 | -17.07 | -14.00 | -0.24 |
| Pre-tax profit | 1 144.00 | 1 336.98 | 1 958.34 | 1 428.00 | 2 864.81 |
| Income taxes | - 252.00 | - 294.81 | - 431.29 | - 318.00 | - 634.13 |
| Net earnings | 892.00 | 1 042.16 | 1 527.05 | 1 110.00 | 2 230.68 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 72.00 | 68.47 | 68.47 | 68.00 | 68.47 |
| Investments total | 72.00 | 68.47 | 68.47 | 68.00 | 68.47 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 105.00 | 1 241.36 | 1 194.23 | 1 179.00 | 1 661.34 |
| Current amounts owed by group member comp. | 502.00 | ||||
| Current other receivables | 52.00 | 40.00 | 31.00 | 224.00 | 0.01 |
| Short term receivables total | 1 659.00 | 1 281.36 | 1 225.23 | 1 403.00 | 1 661.35 |
| Cash and bank deposits | 849.00 | 1 739.60 | 2 077.82 | 1 918.00 | 2 907.07 |
| Cash and cash equivalents | 849.00 | 1 739.60 | 2 077.82 | 1 918.00 | 2 907.07 |
| Balance sheet total (assets) | 2 580.00 | 3 089.43 | 3 371.51 | 3 389.00 | 4 636.89 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 880.00 | 1 042.00 | 1 527.00 | 1 109.00 | 2 200.00 |
| Retained earnings | - 390.00 | - 539.39 | -1 024.23 | - 607.00 | -1 696.50 |
| Profit of the financial year | 892.00 | 1 042.16 | 1 527.05 | 1 110.00 | 2 230.68 |
| Shareholders equity total | 1 507.00 | 1 669.77 | 2 154.82 | 1 737.00 | 2 859.18 |
| Non-current other liabilities | 294.81 | ||||
| Non-current deferred tax liabilities | 431.29 | 332.00 | 634.13 | ||
| Non-current liabilities total | 294.81 | 431.29 | 332.00 | 634.13 | |
| Advances received | 12.00 | 1.52 | 1.42 | 51.00 | 0.78 |
| Current trade creditors | 417.00 | 707.13 | 404.32 | 404.00 | 543.24 |
| Current owed to group member | 158.00 | ||||
| Short-term deferred tax liabilities | 252.00 | ||||
| Other non-interest bearing current liabilities | 392.00 | 416.20 | 379.66 | 707.00 | 599.56 |
| Current liabilities total | 1 073.00 | 1 124.85 | 785.40 | 1 320.00 | 1 143.58 |
| Balance sheet total (liabilities) | 2 580.00 | 3 089.43 | 3 371.51 | 3 389.00 | 4 636.89 |
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.