Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 641.20 | 1 598.55 | 1 539.44 | 1 872.70 | 1 658.01 |
| Employee benefit expenses | -1 564.21 | -1 388.12 | -1 382.88 | -1 472.55 | -1 630.32 |
| Total depreciation | -11.90 | -26.90 | -33.72 | -10.00 | -10.00 |
| EBIT | 88.89 | 183.53 | 122.85 | 390.15 | 17.69 |
| Other financial income | 9.65 | 9.68 | 7.87 | 11.94 | 8.53 |
| Other financial expenses | -18.32 | -23.89 | -32.62 | -34.81 | -5.82 |
| Pre-tax profit | 80.22 | 169.32 | 98.10 | 367.27 | 20.40 |
| Income taxes | -17.66 | -38.75 | -22.12 | -80.33 | -4.45 |
| Net earnings | 62.56 | 130.57 | 75.99 | 286.94 | 15.95 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 46.36 | 23.72 | 0.00 | ||
| Machinery and equipment | 3.01 | 48.75 | 38.75 | 28.75 | 18.75 |
| Tangible assets total | 49.37 | 72.47 | 38.75 | 28.75 | 18.75 |
| Other receivables | 267.23 | 267.23 | 267.23 | 337.23 | 337.23 |
| Investments total | 267.23 | 267.23 | 267.23 | 337.23 | 337.23 |
| Long term receivables total | |||||
| Raw materials and consumables | 1 813.32 | 1 753.33 | 1 825.87 | 2 033.71 | 2 113.00 |
| Advance payments | 23.93 | 46.39 | 116.29 | ||
| Inventories total | 1 837.25 | 1 799.72 | 1 825.87 | 2 033.71 | 2 229.29 |
| Current trade debtors | 104.94 | 0.11 | 1.28 | 0.34 | 1.50 |
| Current owed by particip. interest comp. | 262.41 | 280.79 | 275.94 | 366.62 | 68.53 |
| Current other receivables | 263.52 | 7.59 | |||
| Current deferred tax assets | 10.28 | 4.00 | |||
| Short term receivables total | 377.63 | 548.42 | 284.80 | 366.96 | 70.03 |
| Cash and bank deposits | 3 594.49 | 4 047.00 | 3 862.81 | 3 866.73 | 4 071.39 |
| Cash and cash equivalents | 3 594.49 | 4 047.00 | 3 862.81 | 3 866.73 | 4 071.39 |
| Balance sheet total (assets) | 6 125.97 | 6 734.85 | 6 279.47 | 6 633.39 | 6 726.70 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 5 205.86 | 5 268.42 | 5 398.98 | 5 474.97 | 5 761.91 |
| Profit of the financial year | 62.56 | 130.57 | 75.99 | 286.94 | 15.95 |
| Shareholders equity total | 5 468.42 | 5 598.98 | 5 674.97 | 5 961.91 | 5 977.86 |
| Provisions | 7.69 | 2.34 | 1.69 | 0.64 | |
| Non-current deferred tax liabilities | 29.78 | 27.69 | 78.77 | 1.43 | |
| Non-current liabilities total | 29.78 | 27.69 | 78.77 | 1.43 | |
| Current loans from credit institutions | 11.15 | 3.19 | |||
| Current trade creditors | 33.40 | 70.99 | 22.50 | 29.00 | 29.00 |
| Bills of exchange | 52.08 | ||||
| Short-term deferred tax liabilities | 29.57 | 28.69 | 76.77 | ||
| Other non-interest bearing current liabilities | 572.08 | 1 027.41 | 522.40 | 522.18 | 637.80 |
| Current liabilities total | 657.55 | 1 098.39 | 574.47 | 591.01 | 746.77 |
| Balance sheet total (liabilities) | 6 125.97 | 6 734.85 | 6 279.47 | 6 633.39 | 6 726.70 |
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.