Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 321.09 | 256.65 | 310.27 | 280.76 | 298.22 |
| Employee benefit expenses | - 252.26 | - 251.29 | - 208.38 | - 246.52 | - 255.10 |
| EBIT | 68.83 | 5.36 | 101.89 | 34.25 | 43.11 |
| Other financial income | 4.61 | 13.49 | 5.99 | 10.88 | 6.37 |
| Other financial expenses | -15.38 | -0.01 | -9.12 | -0.94 | -32.17 |
| Pre-tax profit | 58.06 | 18.83 | 98.76 | 44.19 | 17.31 |
| Income taxes | -12.82 | -4.16 | -22.66 | -10.65 | -4.83 |
| Net earnings | 45.23 | 14.68 | 76.10 | 33.55 | 12.48 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 43.53 | 9.20 | 38.77 | 31.52 | |
| Prepayments and accrued income | 2.08 | 4.77 | 5.03 | 2.63 | 3.41 |
| Current deferred tax assets | 4.31 | ||||
| Short term receivables total | 45.62 | 18.27 | 5.03 | 41.40 | 34.92 |
| Other current investments | 145.46 | 155.23 | 148.79 | 156.56 | 187.51 |
| Cash and bank deposits | 34.22 | 15.78 | 166.58 | 66.92 | |
| Cash and cash equivalents | 179.68 | 171.00 | 315.37 | 223.48 | 187.51 |
| Balance sheet total (assets) | 225.29 | 189.27 | 320.39 | 264.88 | 222.43 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 45.00 | 70.00 | 33.00 | 10.00 | |
| Retained earnings | -26.95 | 18.29 | -37.04 | 6.06 | 29.61 |
| Profit of the financial year | 45.23 | 14.68 | 76.10 | 33.55 | 12.48 |
| Shareholders equity total | 188.28 | 157.96 | 234.06 | 197.61 | 177.09 |
| Non-current liabilities total | |||||
| Current trade creditors | 0.52 | ||||
| Current owed to participating | 19.30 | ||||
| Short-term deferred tax liabilities | 6.70 | 17.28 | 8.93 | 0.47 | |
| Other non-interest bearing current liabilities | 30.31 | 31.31 | 69.05 | 58.34 | 25.05 |
| Current liabilities total | 37.01 | 31.31 | 86.33 | 67.27 | 45.34 |
| Balance sheet total (liabilities) | 225.29 | 189.27 | 320.39 | 264.88 | 222.43 |
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.