Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 518.05 | 1 395.23 | 1 739.89 | 1 320.72 | 1 488.76 |
| Employee benefit expenses | -1 285.48 | -1 199.69 | -1 260.68 | -1 331.32 | -1 240.89 |
| Total depreciation | -65.46 | -65.46 | -58.03 | -49.41 | -20.96 |
| EBIT | 167.11 | 130.08 | 421.18 | -60.02 | 226.91 |
| Other financial income | 0.17 | 0.02 | 0.06 | 0.10 | |
| Other financial expenses | -18.47 | -1.14 | -4.20 | -3.88 | -2.73 |
| Pre-tax profit | 148.82 | 128.95 | 416.99 | -63.83 | 224.28 |
| Income taxes | -34.61 | -28.93 | -93.34 | 14.03 | -49.62 |
| Net earnings | 114.21 | 100.02 | 323.66 | -49.80 | 174.66 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 193.86 | 128.40 | 70.37 | 20.96 | |
| Tangible assets total | 193.86 | 128.40 | 70.37 | 20.96 | |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 55.20 | 59.80 | 61.45 | 61.45 | 41.70 |
| Inventories total | 55.20 | 59.80 | 61.45 | 61.45 | 41.70 |
| Current trade debtors | 262.19 | 251.09 | 226.12 | 65.67 | 181.84 |
| Current other receivables | 22.48 | 14.69 | 98.10 | 12.42 | 12.42 |
| Current deferred tax assets | 15.21 | 37.51 | 12.88 | ||
| Short term receivables total | 284.67 | 265.78 | 339.43 | 115.60 | 207.14 |
| Cash and bank deposits | 279.32 | 536.94 | 792.04 | 442.77 | 663.37 |
| Cash and cash equivalents | 279.32 | 536.94 | 792.04 | 442.77 | 663.37 |
| Balance sheet total (assets) | 813.05 | 990.92 | 1 263.30 | 640.77 | 912.21 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 276.19 | 276.19 | 276.19 | 276.19 | 276.19 |
| Shares repurchased | 120.00 | 100.00 | 320.00 | 128.00 | |
| Retained earnings | - 113.02 | -98.81 | - 318.79 | 4.86 | - 172.94 |
| Profit of the financial year | 114.21 | 100.02 | 323.66 | -49.80 | 174.66 |
| Shareholders equity total | 397.38 | 377.40 | 601.05 | 231.25 | 405.91 |
| Provisions | 1.95 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 42.30 | 56.99 | 79.88 | 90.48 | 65.24 |
| Short-term deferred tax liabilities | 16.21 | ||||
| Other non-interest bearing current liabilities | 371.43 | 556.53 | 582.36 | 319.04 | 424.84 |
| Current liabilities total | 413.72 | 613.52 | 662.24 | 409.52 | 506.29 |
| Balance sheet total (liabilities) | 813.05 | 990.92 | 1 263.30 | 640.77 | 912.21 |
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.