Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 284.13 | 3 984.83 | 4 842.38 | 4 592.64 | 6 202.35 |
| Employee benefit expenses | -3 106.61 | -3 182.87 | -3 884.30 | -3 476.41 | -4 718.53 |
| Total depreciation | - 364.46 | - 316.84 | - 325.68 | - 262.74 | - 268.49 |
| EBIT | 813.06 | 485.12 | 632.40 | 853.50 | 1 215.33 |
| Other financial income | 0.57 | 8.24 | 4.88 | 22.70 | |
| Other financial expenses | -18.39 | -25.14 | -24.71 | -6.08 | -4.18 |
| Pre-tax profit | 795.25 | 468.21 | 612.57 | 847.42 | 1 233.84 |
| Income taxes | - 175.73 | - 108.33 | - 136.11 | - 189.54 | - 273.76 |
| Net earnings | 619.52 | 359.88 | 476.45 | 657.88 | 960.08 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 27.43 | 173.05 | 211.91 | 187.86 | 163.81 |
| Machinery and equipment | 1 279.46 | 985.66 | 1 072.89 | 826.33 | 675.83 |
| Tangible assets total | 1 306.89 | 1 158.71 | 1 284.80 | 1 014.18 | 839.64 |
| Other receivables | 108.00 | 108.00 | 108.00 | 112.32 | 112.32 |
| Investments total | 108.00 | 108.00 | 108.00 | 112.32 | 112.32 |
| Long term receivables total | |||||
| Raw materials and consumables | 7.07 | 11.20 | 33.61 | 35.35 | 22.68 |
| Inventories total | 7.07 | 11.20 | 33.61 | 35.35 | 22.68 |
| Current trade debtors | 447.52 | 550.70 | 465.04 | 471.90 | 582.36 |
| Current amounts owed by group member comp. | 2 350.00 | 260.95 | |||
| Prepayments and accrued income | 61.09 | 75.80 | 157.54 | 87.14 | 141.45 |
| Current other receivables | 31.56 | 3.21 | |||
| Short term receivables total | 2 890.17 | 890.67 | 622.59 | 559.04 | 723.81 |
| Cash and bank deposits | 420.92 | 1 367.70 | 603.51 | 957.78 | 1 819.65 |
| Cash and cash equivalents | 420.92 | 1 367.70 | 603.51 | 957.78 | 1 819.65 |
| Balance sheet total (assets) | 4 733.06 | 3 536.27 | 2 652.51 | 2 678.68 | 3 518.11 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 600.00 | 400.00 | 520.00 | 658.00 | 960.00 |
| Retained earnings | 339.72 | 559.24 | 399.12 | 217.57 | -84.55 |
| Profit of the financial year | 619.52 | 359.88 | 476.45 | 657.88 | 960.08 |
| Shareholders equity total | 1 684.24 | 1 444.12 | 1 520.57 | 1 658.45 | 1 960.53 |
| Provisions | 112.31 | 96.34 | 82.17 | 74.66 | 53.51 |
| Non-current other liabilities | 20.15 | 65.96 | |||
| Non-current liabilities total | 20.15 | 65.96 | |||
| Current trade creditors | 419.90 | 249.36 | 130.24 | 147.95 | 332.64 |
| Current owed to group member | 1 541.39 | 2.83 | 168.41 | 151.92 | 88.50 |
| Other non-interest bearing current liabilities | 955.08 | 1 677.66 | 751.11 | 645.69 | 1 082.93 |
| Current liabilities total | 2 916.36 | 1 929.85 | 1 049.76 | 945.56 | 1 504.07 |
| Balance sheet total (liabilities) | 4 733.06 | 3 536.27 | 2 652.51 | 2 678.68 | 3 518.11 |
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.