Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 874.34 | 1 210.34 | 1 662.13 | 1 459.82 | 1 554.13 |
| Employee benefit expenses | - 636.56 | - 802.10 | - 912.71 | -1 162.15 | -1 337.26 |
| Total depreciation | -72.13 | -72.13 | -9.63 | -4.01 | - 400.00 |
| EBIT | 165.65 | 336.11 | 739.79 | 293.66 | - 183.13 |
| Other financial income | 0.24 | ||||
| Other financial expenses | -2.59 | -3.77 | -79.06 | -6.01 | 0.02 |
| Pre-tax profit | 163.06 | 332.34 | 660.72 | 287.65 | - 182.88 |
| Income taxes | -35.96 | -73.43 | - 145.71 | -63.57 | -49.15 |
| Net earnings | 127.10 | 258.92 | 515.01 | 224.07 | - 232.03 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 85.77 | 13.64 | 4.01 | ||
| Tangible assets total | 85.77 | 13.64 | 4.01 | ||
| Other receivables | 38.83 | 38.83 | 38.83 | 38.83 | 38.83 |
| Investments total | 38.83 | 38.83 | 38.83 | 38.83 | 38.83 |
| Long term receivables total | |||||
| Finished products/goods | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 |
| Inventories total | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 |
| Current trade debtors | 16.32 | ||||
| Current other receivables | 377.35 | 606.00 | 400.00 | ||
| Current deferred tax assets | 14.60 | 65.67 | 44.27 | 61.28 | 8.85 |
| Short term receivables total | 14.60 | 459.34 | 650.27 | 461.28 | 8.85 |
| Cash and bank deposits | 405.98 | 471.34 | 511.13 | 768.10 | 879.63 |
| Cash and cash equivalents | 405.98 | 471.34 | 511.13 | 768.10 | 879.63 |
| Balance sheet total (assets) | 557.17 | 995.15 | 1 216.23 | 1 280.21 | 939.31 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 110.60 | 171.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | 90.07 | 46.17 | 190.69 | 587.92 | 689.99 |
| Profit of the financial year | 127.10 | 258.92 | 515.01 | 224.07 | - 232.03 |
| Shareholders equity total | 377.77 | 526.09 | 870.10 | 979.79 | 629.97 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 2.20 | ||||
| Other non-interest bearing current liabilities | 179.40 | 469.06 | 346.13 | 300.42 | 307.14 |
| Current liabilities total | 179.40 | 469.06 | 346.13 | 300.42 | 309.34 |
| Balance sheet total (liabilities) | 557.17 | 995.15 | 1 216.23 | 1 280.21 | 939.31 |
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.