Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 14 516.53 | 15 713.07 | 18 274.66 | 20 786.72 | 16 144.64 |
| Costs of management | -3 562.73 | -3 318.82 | -4 355.13 | -5 034.32 | -4 965.84 |
| Costs of distribution | -10 778.98 | -10 676.96 | -10 568.69 | -14 644.81 | -12 345.69 |
| EBIT | 174.82 | 1 717.28 | 3 350.84 | 1 107.59 | -1 166.89 |
| Other financial income | 943.07 | 0.14 | 2.16 | ||
| Other financial expenses | - 623.72 | - 247.63 | - 237.65 | - 375.33 | - 365.89 |
| Pre-tax profit | 494.17 | 1 469.65 | 3 113.33 | 734.43 | -1 532.78 |
| Income taxes | - 115.21 | - 327.22 | - 682.80 | - 161.61 | 336.76 |
| Net earnings | 378.96 | 1 142.44 | 2 430.53 | 572.82 | -1 196.02 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 354.18 | 304.00 | 608.30 | 1 014.64 | 667.19 |
| Advance payments and construction in progress | 295.15 | ||||
| Tangible assets total | 354.18 | 304.00 | 903.45 | 1 014.64 | 667.19 |
| Investments total | |||||
| Non-current other receivables | 1 469.32 | 1 469.32 | 1 469.32 | 1 469.32 | 1 469.32 |
| Long term receivables total | 1 469.32 | 1 469.32 | 1 469.32 | 1 469.32 | 1 469.32 |
| Finished products/goods | 17 946.39 | 15 074.66 | 19 797.65 | 19 578.61 | 16 954.03 |
| Advance payments | 795.37 | 1 101.44 | 855.38 | 143.49 | 245.56 |
| Inventories total | 18 741.76 | 16 176.10 | 20 653.03 | 19 722.10 | 17 199.58 |
| Current trade debtors | 7 573.33 | 11 496.69 | 13 060.32 | 11 985.31 | 10 837.81 |
| Current amounts owed by group member comp. | 591.60 | 345.27 | 118.05 | ||
| Prepayments and accrued income | 93.05 | 73.67 | 64.72 | 81.67 | 79.83 |
| Current other receivables | 3.13 | 0.01 | |||
| Current deferred tax assets | 30.66 | 13.53 | 276.93 | ||
| Short term receivables total | 7 700.16 | 11 583.89 | 13 716.64 | 12 412.24 | 11 312.62 |
| Cash and bank deposits | 1 183.56 | 2 835.46 | 14.60 | 13.04 | 315.68 |
| Cash and cash equivalents | 1 183.56 | 2 835.46 | 14.60 | 13.04 | 315.68 |
| Balance sheet total (assets) | 29 448.97 | 32 368.77 | 36 757.03 | 34 631.35 | 30 964.39 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Retained earnings | 9 793.48 | 10 172.44 | 11 314.88 | 13 745.41 | 14 318.22 |
| Profit of the financial year | 378.96 | 1 142.44 | 2 430.53 | 572.82 | -1 196.02 |
| Shareholders equity total | 11 172.44 | 12 314.88 | 14 745.41 | 15 318.22 | 14 122.20 |
| Provisions | 62.84 | 99.82 | 39.98 | ||
| Non-current other liabilities | 519.23 | ||||
| Non-current liabilities total | 519.23 | ||||
| Current loans from credit institutions | 1 320.78 | 781.07 | 4 234.17 | 1 673.39 | 15.38 |
| Current trade creditors | 4 311.55 | 5 869.61 | 5 652.46 | 5 423.85 | 5 416.14 |
| Current owed to group member | 9 370.69 | 11 175.79 | 9 315.64 | 10 524.68 | 10 020.26 |
| Short-term deferred tax liabilities | 105.53 | 310.09 | 606.43 | 124.63 | |
| Other non-interest bearing current liabilities | 2 648.75 | 1 917.33 | 2 140.09 | 1 466.75 | 1 350.42 |
| Current liabilities total | 17 757.30 | 20 053.90 | 21 948.79 | 19 213.30 | 16 802.20 |
| Balance sheet total (liabilities) | 29 448.97 | 32 368.77 | 36 757.03 | 34 631.35 | 30 964.39 |
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.