Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 627.52 | 4 298.64 | 3 501.73 | 1 374.61 | 1 094.19 |
| Employee benefit expenses | -2 679.52 | -2 217.87 | -1 666.92 | -1 736.95 | -1 561.74 |
| Total depreciation | - 967.85 | - 938.63 | - 750.41 | - 567.45 | - 503.16 |
| EBIT | 2 980.15 | 1 142.13 | 1 084.39 | - 929.79 | - 970.70 |
| Other financial income | 19.29 | 34.12 | 41.50 | 42.41 | 38.12 |
| Other financial expenses | -1.70 | -5.77 | -15.62 | -10.78 | -0.00 |
| Pre-tax profit | 2 997.74 | 1 170.47 | 1 110.27 | - 898.15 | - 932.59 |
| Income taxes | - 659.86 | - 257.59 | - 244.36 | 197.53 | 205.06 |
| Net earnings | 2 337.88 | 912.89 | 865.92 | - 700.62 | - 727.53 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 217.84 | 183.74 | 149.64 | 115.54 | 82.51 |
| Machinery and equipment | 3 858.16 | 2 953.62 | 2 237.31 | 1 703.95 | 1 233.83 |
| Tangible assets total | 4 075.99 | 3 137.36 | 2 386.95 | 1 819.50 | 1 316.34 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 730.62 | 1 419.35 | 833.42 | 340.92 | 269.41 |
| Current amounts owed by group member comp. | 4 719.20 | 7 242.85 | 9 127.50 | 7 930.62 | 7 202.07 |
| Current other receivables | 5.13 | 5.13 | 5.13 | 5.13 | 5.13 |
| Current deferred tax assets | 23.89 | 136.25 | 142.78 | ||
| Short term receivables total | 6 478.83 | 8 667.32 | 9 966.04 | 8 412.92 | 7 619.38 |
| Cash and bank deposits | 1 660.80 | 1 540.88 | 1 393.40 | 2 172.40 | 2 870.94 |
| Cash and cash equivalents | 1 660.80 | 1 540.88 | 1 393.40 | 2 172.40 | 2 870.94 |
| Balance sheet total (assets) | 12 215.63 | 13 345.56 | 13 746.39 | 12 404.81 | 11 806.66 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 |
| Retained earnings | 8 047.69 | 10 385.57 | 11 298.46 | 12 164.38 | 11 463.75 |
| Profit of the financial year | 2 337.88 | 912.89 | 865.92 | - 700.62 | - 727.53 |
| Shareholders equity total | 10 985.57 | 11 898.46 | 12 764.38 | 12 063.75 | 11 336.22 |
| Provisions | 415.49 | 319.78 | 238.36 | 177.07 | 114.79 |
| Non-current liabilities total | |||||
| Current trade creditors | 234.83 | 92.83 | 32.17 | 34.27 | 174.28 |
| Short-term deferred tax liabilities | 253.30 | 325.78 | |||
| Other non-interest bearing current liabilities | 579.74 | 781.19 | 385.71 | 129.72 | 181.36 |
| Current liabilities total | 814.57 | 1 127.32 | 743.66 | 163.99 | 355.64 |
| Balance sheet total (liabilities) | 12 215.63 | 13 345.56 | 13 746.39 | 12 404.81 | 11 806.66 |
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.