Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9 994.85 | 10 948.06 | 9 052.48 | 9 686.46 | 8 893.01 |
| Wages and salaries | -7 629.71 | -8 303.69 | -7 184.07 | -7 954.20 | -7 458.13 |
| Social security expenses | - 930.13 | - 966.76 | - 749.31 | - 827.03 | - 784.14 |
| Total depreciation | - 742.29 | - 614.30 | - 522.09 | - 293.94 | - 222.19 |
| EBIT | 692.73 | 1 063.30 | 597.02 | 611.29 | 428.56 |
| Other financial expenses | -40.66 | -65.52 | -50.55 | -44.44 | -19.70 |
| Pre-tax profit | 652.07 | 997.78 | 558.58 | 579.54 | 420.00 |
| Income taxes | - 152.97 | - 234.25 | - 131.38 | - 146.44 | - 101.38 |
| Net earnings | 499.11 | 763.54 | 427.20 | 433.10 | 318.62 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 2 052.80 | 1 501.88 | 1 012.80 | 718.86 | 496.67 |
| Machinery and equipment | 176.38 | 33.00 | |||
| Tangible assets total | 2 229.18 | 1 534.88 | 1 012.80 | 718.86 | 496.67 |
| Other receivables | 316.35 | 316.35 | 316.35 | 316.35 | 316.35 |
| Investments total | 316.35 | 316.35 | 316.35 | 316.35 | 316.35 |
| Long term receivables total | |||||
| Finished products/goods | 288.97 | 114.06 | 73.54 | 61.88 | 113.95 |
| Inventories total | 288.97 | 114.06 | 73.54 | 61.88 | 113.95 |
| Current trade debtors | 8 446.48 | 6 450.15 | 4 785.25 | 7 502.84 | 5 013.05 |
| Current amounts owed by group member comp. | 1 114.17 | 883.49 | 585.99 | 637.28 | 477.27 |
| Current owed by particip. interest comp. | 22.16 | ||||
| Current other receivables | 59.40 | 1 087.93 | 121.91 | 200.00 | 557.40 |
| Short term receivables total | 9 620.06 | 8 421.57 | 5 493.15 | 8 362.27 | 6 047.71 |
| Cash and bank deposits | 2 059.63 | 2 115.64 | 2 083.01 | 3 460.84 | 8 334.70 |
| Cash and cash equivalents | 2 059.63 | 2 115.64 | 2 083.01 | 3 460.84 | 8 334.70 |
| Balance sheet total (assets) | 14 514.20 | 12 502.49 | 8 978.84 | 12 920.20 | 15 309.39 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 625.00 | 625.00 | 625.00 | 625.00 | 625.00 |
| Shares repurchased | 500.00 | 500.00 | 500.00 | 500.00 | 1 000.00 |
| Retained earnings | 3 939.15 | 3 938.26 | 4 201.80 | 4 129.00 | 3 562.09 |
| Profit of the financial year | 499.11 | 763.54 | 427.20 | 433.10 | 318.62 |
| Shareholders equity total | 5 563.26 | 5 826.80 | 5 754.00 | 5 687.10 | 5 505.71 |
| Provisions | 233.67 | 158.31 | 88.29 | 63.86 | 38.55 |
| Non-current deferred tax liabilities | 230.69 | 201.39 | 170.88 | 126.69 | |
| Non-current liabilities total | 230.69 | 201.39 | 170.88 | 126.69 | |
| Current trade creditors | 240.07 | 2 536.36 | 35.66 | 155.91 | 1 304.08 |
| Other non-interest bearing current liabilities | 8 246.51 | 3 981.02 | 2 899.49 | 6 842.46 | 8 334.36 |
| Current liabilities total | 8 486.58 | 6 517.38 | 2 935.16 | 6 998.37 | 9 638.44 |
| Balance sheet total (liabilities) | 14 514.20 | 12 502.49 | 8 978.84 | 12 920.20 | 15 309.39 |
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.