Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 402.11 | 1 010.73 | 1 266.60 | 1 367.02 | 1 619.39 |
| Employee benefit expenses | -1 096.80 | -1 111.60 | -1 128.28 | -1 392.41 | -1 371.63 |
| Total depreciation | -7.70 | - 140.56 | - 104.34 | - 156.86 | - 155.43 |
| EBIT | 297.61 | - 241.42 | 33.98 | - 182.26 | 92.33 |
| Other financial income | 6.53 | 8.25 | 9.16 | 6.93 | |
| Other financial expenses | 3.50 | -5.18 | -7.38 | -8.46 | -3.60 |
| Pre-tax profit | 300.47 | - 240.08 | 34.84 | - 181.56 | 95.67 |
| Income taxes | -66.91 | 47.63 | -6.38 | 53.15 | -21.05 |
| Net earnings | 233.57 | - 192.45 | 28.46 | - 128.40 | 74.62 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 14.66 | 61.35 | 45.52 | 29.69 | |
| Machinery and equipment | 29.37 | 691.81 | 550.77 | 409.74 | 270.14 |
| Tangible assets total | 29.37 | 706.46 | 612.12 | 455.26 | 299.83 |
| Other receivables | 111.30 | 111.30 | 111.30 | 111.30 | 111.30 |
| Investments total | 111.30 | 111.30 | 111.30 | 111.30 | 111.30 |
| Long term receivables total | |||||
| Finished products/goods | 120.47 | 105.47 | 105.47 | 210.00 | 200.50 |
| Inventories total | 120.47 | 105.47 | 105.47 | 210.00 | 200.50 |
| Current trade debtors | 445.39 | 249.40 | 447.95 | 541.02 | 484.68 |
| Prepayments and accrued income | 32.43 | 45.70 | 92.21 | ||
| Current other receivables | 16.40 | 16.40 | 16.40 | 127.18 | 73.59 |
| Current deferred tax assets | 17.32 | 64.94 | 58.56 | 111.71 | 90.67 |
| Short term receivables total | 511.54 | 376.45 | 615.12 | 779.92 | 648.93 |
| Cash and bank deposits | 229.57 | 676.09 | 668.65 | 530.37 | 850.31 |
| Cash and cash equivalents | 229.57 | 676.09 | 668.65 | 530.37 | 850.31 |
| Balance sheet total (assets) | 1 002.25 | 1 975.77 | 2 112.66 | 2 086.84 | 2 110.87 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 332.35 | 565.92 | 373.47 | 401.93 | 273.53 |
| Profit of the financial year | 233.57 | - 192.45 | 28.46 | - 128.40 | 74.62 |
| Shareholders equity total | 690.92 | 498.47 | 526.93 | 398.53 | 473.15 |
| Provisions | 0.00 | 0.00 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 193.65 | 151.32 | 170.07 | 359.64 | 216.87 |
| Current owed to participating | 16.49 | 16.49 | 16.49 | 16.49 | 16.49 |
| Current owed to group member | 130.25 | 1 129.07 | 1 129.07 | 1 064.32 | 1 053.32 |
| Other non-interest bearing current liabilities | -29.06 | 180.42 | 270.10 | 247.87 | 351.04 |
| Current liabilities total | 311.33 | 1 477.30 | 1 585.73 | 1 688.32 | 1 637.72 |
| Balance sheet total (liabilities) | 1 002.25 | 1 975.77 | 2 112.66 | 2 086.84 | 2 110.87 |
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.