Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 565.22 | 1 058.34 | 1 403.57 | 2 252.89 | 1 358.26 |
| Employee benefit expenses | - 188.78 | - 516.54 | - 574.67 | - 562.35 | - 651.20 |
| Other operating expenses | -25.73 | ||||
| Total depreciation | -62.30 | -63.46 | -2.22 | -17.00 | |
| EBIT | 314.14 | 478.34 | 800.95 | 1 690.54 | 690.07 |
| Other financial income | 32.33 | ||||
| Other financial expenses | -5.51 | -9.79 | -13.72 | -22.80 | -7.16 |
| Net income from associates (fin.) | -2.50 | ||||
| Pre-tax profit | 308.62 | 468.55 | 784.73 | 1 667.73 | 715.24 |
| Income taxes | -79.85 | - 120.70 | - 190.84 | - 394.01 | - 179.25 |
| Net earnings | 228.77 | 347.85 | 593.89 | 1 273.72 | 535.99 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 283.42 | 219.96 | 365.00 | ||
| Tangible assets total | 283.42 | 219.96 | 365.00 | ||
| Participating interests | 10.00 | 10.00 | 7.50 | 7.50 | 7.50 |
| Investments total | 10.00 | 10.00 | 7.50 | 7.50 | 7.50 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 250.00 | 437.50 | 550.47 | ||
| Current other receivables | 14.27 | 34.87 | |||
| Current deferred tax assets | 1.02 | ||||
| Short term receivables total | 15.28 | 34.87 | 1 250.00 | 437.50 | 550.47 |
| Cash and bank deposits | 833.95 | 1 453.90 | 1 358.17 | 3 498.38 | 2 986.87 |
| Cash and cash equivalents | 833.95 | 1 453.90 | 1 358.17 | 3 498.38 | 2 986.87 |
| Balance sheet total (assets) | 1 142.65 | 1 718.73 | 2 615.67 | 3 943.38 | 3 909.84 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 55.30 | 56.50 | 57.20 | 58.90 | 61.00 |
| Retained earnings | 526.94 | 699.21 | 989.85 | 1 524.84 | 2 737.57 |
| Profit of the financial year | 228.77 | 347.85 | 593.89 | 1 273.72 | 535.99 |
| Shareholders equity total | 936.01 | 1 228.55 | 1 765.94 | 2 982.47 | 3 459.55 |
| Provisions | 16.57 | 14.05 | 7.90 | 17.27 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 3.33 | 3.97 | 2.57 | ||
| Current trade creditors | 28.39 | 29.09 | 40.24 | 24.82 | 28.69 |
| Short-term deferred tax liabilities | 109.22 | 183.31 | 379.91 | 107.98 | |
| Other non-interest bearing current liabilities | 161.68 | 337.81 | 614.94 | 552.21 | 293.78 |
| Current liabilities total | 190.07 | 476.12 | 841.82 | 960.92 | 433.02 |
| Balance sheet total (liabilities) | 1 142.65 | 1 718.73 | 2 615.67 | 3 943.38 | 3 909.84 |
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.