Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 1 119.38 | 1 291.70 | 1 332.00 |
| Employee benefit expenses | - 862.97 | - 746.55 | - 838.08 |
| Other operating expenses | -24.40 | ||
| Total depreciation | -75.27 | - 165.87 | - 114.08 |
| EBIT | 181.13 | 379.28 | 355.45 |
| Other financial income | 0.61 | ||
| Other financial expenses | -4.46 | -5.99 | -3.64 |
| Pre-tax profit | 176.67 | 373.29 | 352.42 |
| Income taxes | -41.78 | -86.86 | -78.53 |
| Net earnings | 134.89 | 286.43 | 273.89 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Goodwill | 200.00 | 150.00 | 100.00 |
| Intangible assets total | 200.00 | 150.00 | 100.00 |
| Machinery and equipment | 75.82 | 280.33 | 216.25 |
| Tangible assets total | 75.82 | 280.33 | 216.25 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 423.22 | 802.91 | 997.08 |
| Current amounts owed by group member comp. | 4.00 | ||
| Current other receivables | 48.00 | ||
| Short term receivables total | 427.22 | 850.91 | 997.08 |
| Cash and bank deposits | 911.86 | 807.71 | 942.31 |
| Cash and cash equivalents | 911.86 | 807.71 | 942.31 |
| Balance sheet total (assets) | 1 614.90 | 2 088.94 | 2 255.64 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 100.00 | 100.00 | |
| Retained earnings | 723.61 | 758.50 | 1 044.93 |
| Profit of the financial year | 134.89 | 286.43 | 273.89 |
| Shareholders equity total | 998.50 | 1 184.92 | 1 358.81 |
| Provisions | 44.00 | 29.30 | 16.52 |
| Non-current liabilities total | |||
| Current trade creditors | 376.34 | 432.78 | 546.29 |
| Current owed to participating | 49.49 | ||
| Current owed to group member | 153.09 | 151.98 | |
| Short-term deferred tax liabilities | 52.78 | ||
| Other non-interest bearing current liabilities | 93.78 | 288.84 | 182.03 |
| Current liabilities total | 572.40 | 874.72 | 880.31 |
| Balance sheet total (liabilities) | 1 614.90 | 2 088.94 | 2 255.64 |
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.