Didn't find the company you were looking for? Our full system contains all Danish companies, including comprehensive credit risk reports. Register here to get started.
You can find text and video tutorials here that explain how to use our system.
Income statement (mDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 366.42 | 463.90 | 69.72 | 185.37 | 232.02 |
Manufacturing for enterprise's own use | -7.96 | -1.69 | -1.99 | ||
Other operating income | 192.14 | 4.38 | |||
External services | 129.68 | - 148.72 | -9.44 | -89.39 | -79.68 |
Gross profit | 244.69 | 316.87 | 254.41 | 100.36 | 152.35 |
Employee benefit expenses | - 227.02 | - 222.72 | -55.34 | -60.79 | -68.02 |
Total depreciation | -4.18 | -4.82 | -0.80 | -0.97 | -1.06 |
EBIT | 13.49 | 89.33 | 198.28 | 38.60 | 83.27 |
Other financial income | 2.21 | 4.04 | 2.06 | 1.44 | 0.50 |
Other financial expenses | -5.67 | -10.30 | -3.33 | -5.76 | -6.04 |
Net income from associates (fin.) | -0.35 | -1.31 | |||
Pre-tax profit | 9.68 | 83.08 | 192.50 | 34.28 | 76.42 |
Income taxes | -2.67 | -18.83 | 2.25 | 0.25 | -18.10 |
Profit/loss from discontinued operations | 10.50 | ||||
Net earnings | 7.01 | 64.25 | 205.25 | 34.53 | 58.32 |
Assets (mDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Development expenditure | 7.96 | 8.92 | 10.20 | 9.82 | 8.76 |
Intangible rights | 3.04 | 1.02 | |||
Goodwill | 12.62 | 11.48 | |||
Intangible assets total | 23.61 | 21.42 | 10.20 | 9.82 | 8.76 |
Buildings | 3.49 | 2.89 | |||
Machinery and equipment | 0.10 | 0.06 | |||
Tangible assets total | 3.59 | 2.95 | |||
Participating interests | 10.76 | 11.46 | |||
Other receivables | 2.45 | 2.47 | 1.51 | 0.99 | 1.42 |
Investments total | 2.45 | 2.47 | 1.51 | 11.75 | 12.87 |
Non-current loans receivable | 1.90 | 1.90 | 0.15 | ||
Non-current other receivables | 4.00 | 4.00 | |||
Long term receivables total | 1.90 | 1.90 | 0.15 | 4.00 | 4.00 |
Inventories total | |||||
Current trade debtors | 96.72 | 129.16 | 39.50 | 63.66 | 31.60 |
Prepayments and accrued income | 3.14 | 3.85 | 1.30 | 1.59 | 0.05 |
Current other receivables | 5.16 | 10.09 | 74.22 | 47.45 | 26.37 |
Current deferred tax assets | 3.24 | 4.28 | 0.83 | 20.17 | 7.07 |
Short term receivables total | 108.26 | 147.38 | 115.84 | 132.86 | 65.09 |
Other current investments | 17.89 | 18.70 | 18.62 | 18.43 | |
Cash and bank deposits | 31.93 | 114.60 | 59.41 | 114.74 | 124.85 |
Cash and cash equivalents | 49.83 | 133.30 | 78.03 | 133.17 | 124.85 |
Balance sheet total (assets) | 189.65 | 309.42 | 205.73 | 291.61 | 215.57 |
Equity and liabilities (mDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Share capital | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 |
Other reserves | 7.96 | 8.92 | 10.20 | 9.82 | |
Retained earnings | 9.50 | -32.30 | - 196.30 | 0.29 | 3.46 |
Profit of the financial year | 7.01 | 64.25 | 205.25 | 34.53 | 58.32 |
Minority interest (BS) | 36.46 | 72.54 | 16.35 | 18.61 | 16.60 |
Shareholders equity total | 61.70 | 114.18 | 36.28 | 64.03 | 79.15 |
Provisions | 8.67 | 46.34 | 39.28 | 33.36 | 40.57 |
Non-current loans from credit institutions | 25.63 | ||||
Non-current owed to group member | 1.14 | ||||
Non-current other liabilities | 18.91 | 4.57 | 2.11 | ||
Non-current liabilities total | 18.91 | 5.71 | 2.11 | 25.63 | |
Current loans from credit institutions | 2.42 | 12.00 | |||
Advances received | 7.74 | ||||
Current trade creditors | 13.07 | 7.98 | 1.64 | 3.70 | 9.25 |
Short-term deferred tax liabilities | 30.02 | 4.99 | 19.68 | 21.06 | |
Other non-interest bearing current liabilities | 96.05 | 84.38 | 108.45 | 144.92 | 25.61 |
Accruals and deferred income | 7.61 | 9.39 | 23.81 | 2.30 | |
Current liabilities total | 119.28 | 129.99 | 124.47 | 192.10 | 70.22 |
Balance sheet total (liabilities) | 189.65 | 309.42 | 205.73 | 291.61 | 215.57 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
... and more!
No registration needed.