Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 762.48 | 6 371.05 | 3 406.39 | 8 160.18 | 6 874.87 |
| Employee benefit expenses | -5 047.45 | -4 175.83 | -4 809.27 | -5 086.26 | -3 871.26 |
| Other operating expenses | -55.20 | ||||
| Total depreciation | - 377.10 | - 392.86 | - 323.86 | - 396.43 | - 371.25 |
| EBIT | 1 337.92 | 1 802.36 | -1 781.94 | 2 677.49 | 2 632.36 |
| Other financial income | 75.23 | 0.38 | 7.46 | ||
| Other financial expenses | -94.18 | - 333.08 | - 295.87 | - 304.40 | - 242.32 |
| Pre-tax profit | 1 318.96 | 1 469.28 | -2 077.81 | 2 373.46 | 2 397.50 |
| Income taxes | - 301.73 | - 316.75 | 455.62 | - 523.17 | - 558.45 |
| Net earnings | 1 017.23 | 1 152.53 | -1 622.20 | 1 850.30 | 1 839.05 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 678.25 | 617.09 | 748.76 | 498.18 | 701.34 |
| Intangible assets total | 678.25 | 617.09 | 748.76 | 498.18 | 701.34 |
| Machinery and equipment | 544.00 | 810.45 | 770.03 | 624.17 | 487.18 |
| Advance payments and construction in progress | 76.27 | ||||
| Tangible assets total | 544.00 | 810.45 | 770.03 | 700.44 | 487.18 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 1 754.12 | ||||
| Finished products/goods | 323.37 | 396.47 | |||
| Inventories total | 1 754.12 | 323.37 | 396.47 | ||
| Current trade debtors | 2 618.18 | 1.16 | 1 508.97 | 135.40 | 320.83 |
| Prepayments and accrued income | 147.40 | 4 800.00 | |||
| Current other receivables | 1 164.45 | 741.20 | 1 524.75 | 500.03 | 232.62 |
| Current deferred tax assets | 332.48 | ||||
| Short term receivables total | 3 782.63 | 889.75 | 8 166.21 | 635.43 | 553.45 |
| Cash and bank deposits | 2 552.45 | 12 426.31 | 124.20 | 6 994.67 | 8 980.69 |
| Cash and cash equivalents | 2 552.45 | 12 426.31 | 124.20 | 6 994.67 | 8 980.69 |
| Balance sheet total (assets) | 7 557.32 | 16 497.72 | 9 809.19 | 9 152.08 | 11 119.14 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Other reserves | 452.78 | 481.33 | 584.03 | 388.58 | 547.05 |
| Retained earnings | 2 049.36 | 3 038.04 | 4 087.87 | 2 661.13 | 4 352.96 |
| Profit of the financial year | 1 017.23 | 1 152.53 | -1 622.20 | 1 850.30 | 1 839.05 |
| Shareholders equity total | 4 019.37 | 5 171.90 | 3 549.71 | 5 400.00 | 7 239.06 |
| Provisions | 101.23 | 123.14 | 81.32 | 137.28 | |
| Non-current owed to group member | 1 699.30 | 1 970.98 | 1 916.19 | ||
| Non-current other liabilities | 150.39 | 248.69 | 254.63 | ||
| Non-current deferred tax liabilities | 261.26 | 211.89 | |||
| Non-current liabilities total | 1 849.69 | 2 219.66 | 2 170.82 | 261.26 | 211.89 |
| Current loans from credit institutions | 5 564.59 | 2 236.99 | |||
| Current trade creditors | 752.79 | 2 191.85 | 673.77 | 777.59 | 491.09 |
| Current owed to group member | 1 919.86 | 2 032.02 | |||
| Short-term deferred tax liabilities | 294.50 | 294.85 | 109.36 | 502.49 | |
| Other non-interest bearing current liabilities | 539.74 | 931.73 | 1 177.91 | 602.69 | 505.31 |
| Current liabilities total | 1 587.03 | 8 983.02 | 4 088.67 | 3 409.50 | 3 530.91 |
| Balance sheet total (liabilities) | 7 557.32 | 16 497.72 | 9 809.19 | 9 152.08 | 11 119.14 |
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.