Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 784.68 | 1 801.92 | 2 150.58 | 1 782.97 | 1 758.26 |
| Employee benefit expenses | -1 723.78 | -1 774.46 | -2 153.25 | -1 698.47 | -1 718.72 |
| Total depreciation | -37.59 | -32.61 | -42.39 | -47.05 | -71.63 |
| EBIT | 23.30 | -5.15 | -45.06 | 37.45 | -32.09 |
| Other financial income | 13.92 | 16.32 | 10.42 | 15.99 | -0.97 |
| Other financial expenses | -19.48 | -24.38 | -18.64 | -33.51 | -32.95 |
| Pre-tax profit | 17.74 | -13.21 | -53.28 | 19.93 | -66.01 |
| Income taxes | -4.19 | -2.69 | 11.08 | -4.47 | 14.25 |
| Net earnings | 13.54 | -15.89 | -42.21 | 15.46 | -51.77 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 195.38 | 179.75 | 166.54 | 156.72 | 130.30 |
| Machinery and equipment | 52.81 | 185.82 | 191.64 | 252.36 | 245.77 |
| Tangible assets total | 248.18 | 365.57 | 358.18 | 409.08 | 376.06 |
| Other receivables | 40.20 | 40.20 | 40.20 | 40.20 | 47.20 |
| Investments total | 40.20 | 40.20 | 40.20 | 40.20 | 47.20 |
| Long term receivables total | |||||
| Raw materials and consumables | 198.30 | 198.30 | 198.30 | 233.30 | 233.30 |
| Inventories total | 198.30 | 198.30 | 198.30 | 233.30 | 233.30 |
| Current trade debtors | 586.63 | 430.47 | 757.33 | 506.11 | 649.33 |
| Prepayments and accrued income | 77.52 | 61.54 | 39.35 | 10.38 | 12.41 |
| Current other receivables | 18.22 | 7.53 | |||
| Current deferred tax assets | 109.18 | 106.49 | 115.57 | 111.09 | 125.34 |
| Short term receivables total | 791.55 | 598.51 | 912.25 | 635.11 | 787.08 |
| Cash and bank deposits | 538.78 | 903.72 | 509.45 | 522.14 | 399.72 |
| Cash and cash equivalents | 538.78 | 903.72 | 509.45 | 522.14 | 399.72 |
| Balance sheet total (assets) | 1 817.02 | 2 106.30 | 2 018.39 | 1 839.83 | 1 843.36 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 721.35 | 734.90 | 719.00 | 676.80 | 692.26 |
| Profit of the financial year | 13.54 | -15.89 | -42.21 | 15.46 | -51.77 |
| Shareholders equity total | 859.90 | 844.00 | 801.80 | 817.26 | 765.49 |
| Non-current liabilities total | |||||
| Current trade creditors | 349.97 | 291.74 | 252.00 | 196.72 | 187.06 |
| Other non-interest bearing current liabilities | 607.15 | 970.56 | 964.59 | 825.86 | 890.82 |
| Current liabilities total | 957.12 | 1 262.29 | 1 216.59 | 1 022.58 | 1 077.87 |
| Balance sheet total (liabilities) | 1 817.02 | 2 106.30 | 2 018.39 | 1 839.83 | 1 843.36 |
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.