Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 853.20 | 572.30 | 738.81 | 568.00 | 594.90 |
| Employee benefit expenses | - 582.19 | - 622.15 | - 547.49 | - 678.48 | - 592.90 |
| Total depreciation | - 101.58 | -41.35 | |||
| EBIT | 169.43 | -91.20 | 191.32 | - 110.48 | 1.99 |
| Other financial income | 7.97 | 0.02 | |||
| Other financial expenses | -1.21 | -3.89 | -2.06 | -1.14 | -0.29 |
| Pre-tax profit | 176.19 | -95.09 | 189.26 | - 111.61 | 1.72 |
| Income taxes | -42.02 | 16.33 | -45.36 | 20.05 | -3.34 |
| Net earnings | 134.17 | -78.75 | 143.90 | -91.57 | -1.62 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 41.35 | ||||
| Tangible assets total | 41.35 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 56.40 | ||||
| Current other receivables | 80.77 | 16.77 | 11.66 | 62.04 | 75.56 |
| Current deferred tax assets | 16.71 | 33.04 | 24.05 | 22.71 | |
| Short term receivables total | 97.48 | 106.21 | 11.66 | 86.08 | 98.27 |
| Cash and bank deposits | 311.89 | 176.80 | 356.49 | 191.66 | 41.53 |
| Cash and cash equivalents | 311.89 | 176.80 | 356.49 | 191.66 | 41.53 |
| Balance sheet total (assets) | 450.71 | 283.01 | 368.15 | 277.74 | 139.80 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.00 | 50.00 | |||
| Retained earnings | - 102.32 | 31.85 | -96.90 | 47.00 | -44.56 |
| Profit of the financial year | 134.17 | -78.75 | 143.90 | -91.57 | -1.62 |
| Shareholders equity total | 266.85 | 78.10 | 222.00 | 80.44 | 78.82 |
| Non-current liabilities total | |||||
| Current trade creditors | 13.00 | 13.00 | 13.00 | 13.00 | 13.00 |
| Short-term deferred tax liabilities | 33.48 | 8.32 | |||
| Other non-interest bearing current liabilities | 137.38 | 191.91 | 124.82 | 184.30 | 47.98 |
| Current liabilities total | 183.86 | 204.91 | 146.14 | 197.31 | 60.98 |
| Balance sheet total (liabilities) | 450.71 | 283.01 | 368.15 | 277.74 | 139.80 |
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.