Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 342.27 | 70.35 | 314.53 | 398.38 | 570.39 |
| Employee benefit expenses | - 106.23 | - 200.57 | - 110.19 | - 434.03 | |
| Total depreciation | -90.29 | -52.21 | -58.76 | - 155.43 | - 159.40 |
| EBIT | 145.75 | 18.14 | 55.20 | 132.76 | -23.04 |
| Other financial income | 0.00 | 0.10 | |||
| Other financial expenses | -1.10 | -1.52 | -2.06 | -0.50 | -3.34 |
| Pre-tax profit | 144.66 | 16.62 | 53.14 | 132.36 | -26.39 |
| Income taxes | -32.63 | -3.66 | -13.34 | -30.32 | 1.36 |
| Net earnings | 112.03 | 12.96 | 39.80 | 102.03 | -25.03 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 208.41 | 238.30 | 295.95 | 454.14 | 482.18 |
| Tangible assets total | 208.41 | 238.30 | 295.95 | 454.14 | 482.18 |
| Other receivables | 11.80 | 11.80 | 11.80 | 13.54 | 13.54 |
| Investments total | 11.80 | 11.80 | 11.80 | 13.54 | 13.54 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 16.75 | 16.75 | 11.85 | 11.85 | |
| Prepayments and accrued income | 47.37 | 28.94 | |||
| Current other receivables | 1.89 | 14.14 | 0.75 | ||
| Current deferred tax assets | 4.00 | 7.00 | 9.00 | 6.99 | |
| Short term receivables total | 70.01 | 66.83 | 20.85 | 18.84 | 0.75 |
| Cash and bank deposits | 126.95 | 118.41 | 241.09 | 118.36 | 33.97 |
| Cash and cash equivalents | 126.95 | 118.41 | 241.09 | 118.36 | 33.97 |
| Balance sheet total (assets) | 417.17 | 435.33 | 569.68 | 604.89 | 530.43 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 57.20 | 58.90 | 61.00 | ||
| Retained earnings | 137.84 | 249.87 | 205.63 | 186.53 | 227.56 |
| Profit of the financial year | 112.03 | 12.96 | 39.80 | 102.03 | -25.03 |
| Shareholders equity total | 374.87 | 387.83 | 427.63 | 472.46 | 388.54 |
| Provisions | 3.46 | 7.12 | 20.46 | 17.70 | 3.18 |
| Non-current deferred tax liabilities | 33.09 | 13.82 | |||
| Non-current liabilities total | 33.09 | 13.82 | |||
| Current trade creditors | 9.15 | 9.50 | 9.80 | 10.30 | 12.99 |
| Current owed to participating | 29.69 | 30.88 | 30.88 | ||
| Short-term deferred tax liabilities | 32.43 | ||||
| Other non-interest bearing current liabilities | 80.92 | 71.34 | 79.48 | ||
| Current liabilities total | 38.84 | 40.38 | 121.60 | 81.64 | 124.90 |
| Balance sheet total (liabilities) | 417.17 | 435.33 | 569.68 | 604.89 | 530.43 |
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.