Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 322.60 | 363.91 | 1 082.02 | 1 175.96 | 2 236.20 |
| Employee benefit expenses | - 562.51 | -1 056.95 | |||
| Total depreciation | - 279.87 | - 314.80 | - 257.95 | - 134.96 | - 155.96 |
| EBIT | 42.73 | 49.11 | 824.07 | 478.49 | 1 023.29 |
| Other financial income | 2.27 | 13.53 | 20.91 | ||
| Other financial expenses | -8.19 | -7.50 | -2.25 | -2.42 | -0.11 |
| Pre-tax profit | 34.54 | 41.60 | 824.10 | 489.60 | 1 044.08 |
| Income taxes | -7.65 | -9.15 | - 181.30 | - 107.98 | - 232.24 |
| Net earnings | 26.88 | 32.45 | 642.80 | 381.62 | 811.84 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 445.08 | 400.66 | 142.71 | 231.68 | 333.72 |
| Tangible assets total | 445.08 | 400.66 | 142.71 | 231.68 | 333.72 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 25.00 | 25.00 | |||
| Inventories total | 25.00 | 25.00 | |||
| Current trade debtors | 28.38 | 14.41 | 36.52 | 33.80 | 94.92 |
| Current amounts owed by group member comp. | 1.53 | 359.52 | 625.15 | 866.58 | |
| Current other receivables | 578.06 | 0.81 | |||
| Current deferred tax assets | 69.22 | 78.85 | 82.96 | 71.75 | 49.17 |
| Short term receivables total | 97.60 | 94.79 | 1 057.07 | 730.69 | 1 011.49 |
| Cash and bank deposits | 61.75 | 5.56 | 99.79 | 108.34 | 842.78 |
| Cash and cash equivalents | 61.75 | 5.56 | 99.79 | 108.34 | 842.78 |
| Balance sheet total (assets) | 604.43 | 501.01 | 1 299.57 | 1 095.71 | 2 212.98 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 500.00 | ||||
| Retained earnings | 93.66 | 120.54 | - 347.01 | 295.79 | 677.41 |
| Profit of the financial year | 26.88 | 32.45 | 642.80 | 381.62 | 811.84 |
| Shareholders equity total | 245.54 | 277.99 | 920.79 | 802.41 | 1 614.25 |
| Non-current liabilities total | |||||
| Current trade creditors | 74.84 | 33.94 | 16.00 | 23.60 | 26.27 |
| Current owed to participating | 100.00 | 0.80 | 7.78 | ||
| Current owed to group member | 250.12 | 17.97 | 4.42 | 3.78 | |
| Short-term deferred tax liabilities | 13.51 | 18.78 | 185.41 | 96.76 | 209.66 |
| Other non-interest bearing current liabilities | 20.41 | 52.33 | 172.95 | 172.14 | 351.24 |
| Current liabilities total | 358.89 | 223.02 | 378.78 | 293.30 | 598.73 |
| Balance sheet total (liabilities) | 604.43 | 501.01 | 1 299.57 | 1 095.71 | 2 212.98 |
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.