Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 860.67 | 2 052.41 | 1 486.89 | 776.11 | -14.37 |
| Employee benefit expenses | -1 337.52 | -1 305.15 | -1 371.33 | -1 058.08 | - 252.13 |
| Total depreciation | -26.42 | -52.17 | -61.50 | -16.00 | -18.50 |
| EBIT | 496.73 | 695.09 | 54.05 | - 297.96 | - 285.00 |
| Other financial income | 10.73 | 2.60 | 0.66 | 3.78 | 51.14 |
| Other financial expenses | -13.81 | -11.18 | -9.46 | -19.81 | -14.92 |
| Pre-tax profit | 493.64 | 686.50 | 45.25 | - 313.99 | - 248.78 |
| Income taxes | - 109.39 | - 152.23 | -11.93 | 89.53 | 30.55 |
| Net earnings | 384.25 | 534.27 | 33.31 | - 224.47 | - 218.23 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 194.44 | 172.27 | 160.76 | 52.16 | 73.66 |
| Tangible assets total | 194.44 | 172.27 | 160.76 | 52.16 | 73.66 |
| Other receivables | 195.50 | 195.50 | 195.50 | 195.50 | 195.50 |
| Investments total | 195.50 | 195.50 | 195.50 | 195.50 | 195.50 |
| Long term receivables total | |||||
| Raw materials and consumables | 2 651.65 | 2 105.77 | 1 764.79 | ||
| Advance payments | 140.20 | ||||
| Inventories total | 2 651.65 | 2 105.77 | 1 904.98 | ||
| Current trade debtors | 279.65 | 221.78 | 187.41 | 143.62 | 22.19 |
| Current amounts owed by group member comp. | 27.21 | ||||
| Prepayments and accrued income | 48.30 | 32.24 | 33.44 | ||
| Current other receivables | 2.73 | 28.09 | 18.27 | ||
| Current deferred tax assets | 78.87 | 125.63 | |||
| Short term receivables total | 357.90 | 254.02 | 220.85 | 250.58 | 166.09 |
| Cash and bank deposits | 1 188.48 | 1 054.31 | 434.52 | 2 615.16 | 1 912.85 |
| Cash and cash equivalents | 1 188.48 | 1 054.31 | 434.52 | 2 615.16 | 1 912.85 |
| Balance sheet total (assets) | 4 587.98 | 3 781.88 | 2 916.61 | 3 113.39 | 2 348.10 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 500.00 | 500.00 | 1 000.00 | ||
| Retained earnings | 1 236.23 | 1 120.48 | 1 654.76 | 688.07 | 463.61 |
| Profit of the financial year | 384.25 | 534.27 | 33.31 | - 224.47 | - 218.23 |
| Shareholders equity total | 3 620.49 | 2 654.76 | 2 188.07 | 1 963.61 | 745.38 |
| Provisions | 12.83 | 8.51 | 10.65 | 16.21 | |
| Non-current liabilities total | |||||
| Current trade creditors | 85.54 | 378.41 | 72.54 | 236.80 | 97.95 |
| Current owed to group member | 12.22 | 168.78 | 316.67 | 1 419.37 | |
| Short-term deferred tax liabilities | 39.44 | 156.55 | 9.79 | 9.79 | |
| Other non-interest bearing current liabilities | 829.69 | 571.42 | 466.78 | 586.54 | 69.19 |
| Current liabilities total | 954.66 | 1 118.61 | 717.88 | 1 149.79 | 1 586.52 |
| Balance sheet total (liabilities) | 4 587.98 | 3 781.88 | 2 916.61 | 3 113.39 | 2 348.10 |
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.