Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 833.01 | 1 026.05 | 1 360.90 | 2 798.49 | 2 371.73 |
| Employee benefit expenses | - 297.06 | - 332.38 | - 663.24 | - 980.81 | - 820.24 |
| Other operating expenses | -7.17 | ||||
| Total depreciation | - 117.60 | - 125.01 | - 153.24 | - 155.66 | - 135.35 |
| EBIT | 418.36 | 568.66 | 537.26 | 1 662.02 | 1 416.14 |
| Other financial income | 11.23 | 0.41 | 16.36 | 20.84 | |
| Other financial expenses | -19.58 | -22.42 | - 113.59 | -57.86 | -15.46 |
| Pre-tax profit | 410.00 | 546.24 | 424.09 | 1 620.52 | 1 421.52 |
| Income taxes | -92.67 | - 120.75 | -93.62 | - 359.68 | - 312.89 |
| Net earnings | 317.33 | 425.49 | 330.47 | 1 260.85 | 1 108.63 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 513.71 | 439.86 | 366.00 | 292.15 | 218.30 |
| Machinery and equipment | 164.00 | 112.85 | 206.64 | 124.83 | 63.33 |
| Tangible assets total | 677.71 | 552.71 | 572.64 | 416.98 | 281.63 |
| Other receivables | 15.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Investments total | 15.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Long term receivables total | |||||
| Finished products/goods | 51.12 | 60.08 | 173.09 | 237.69 | 178.32 |
| Inventories total | 51.12 | 60.08 | 173.09 | 237.69 | 178.32 |
| Current trade debtors | 28.25 | 179.44 | 209.83 | 526.53 | 606.51 |
| Current amounts owed by group member comp. | 874.08 | ||||
| Prepayments and accrued income | 18.41 | ||||
| Current other receivables | 114.63 | ||||
| Current deferred tax assets | 15.93 | 36.24 | 53.93 | ||
| Short term receivables total | 46.66 | 179.44 | 340.39 | 1 436.84 | 660.45 |
| Other current investments | 58.97 | 23.29 | 38.46 | ||
| Cash and bank deposits | 957.99 | 1 637.84 | 813.80 | 946.52 | 1 908.19 |
| Cash and cash equivalents | 957.99 | 1 637.84 | 872.77 | 969.81 | 1 946.65 |
| Balance sheet total (assets) | 1 748.47 | 2 480.06 | 2 008.90 | 3 111.32 | 3 117.05 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 350.00 | 425.00 | 330.00 | 1 200.00 | 1 100.00 |
| Retained earnings | 91.43 | -16.24 | 79.25 | - 790.28 | - 629.43 |
| Profit of the financial year | 317.33 | 425.49 | 330.47 | 1 260.85 | 1 108.63 |
| Shareholders equity total | 883.76 | 959.25 | 864.72 | 1 795.57 | 1 704.20 |
| Provisions | 21.50 | 2.94 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 283.46 | 516.11 | 391.53 | 252.22 | 386.93 |
| Current owed to group member | 161.70 | 301.90 | 287.98 | 342.99 | |
| Short-term deferred tax liabilities | 12.67 | 139.30 | 112.49 | 379.98 | 330.59 |
| Other non-interest bearing current liabilities | 385.38 | 560.55 | 352.18 | 683.55 | 352.34 |
| Current liabilities total | 843.22 | 1 517.86 | 1 144.17 | 1 315.75 | 1 412.85 |
| Balance sheet total (liabilities) | 1 748.47 | 2 480.06 | 2 008.90 | 3 111.32 | 3 117.05 |
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.