Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 595.73 | 1 630.74 | 1 875.71 | 1 840.16 | 1 309.09 |
| Employee benefit expenses | - 460.44 | -1 268.82 | -1 351.23 | -1 788.18 | -1 045.18 |
| Total depreciation | -12.98 | -59.13 | |||
| EBIT | 135.29 | 361.93 | 524.48 | 39.00 | 204.78 |
| Other financial income | 6.21 | 2.38 | 17.27 | 24.10 | 34.20 |
| Other financial expenses | -54.38 | -20.17 | -14.80 | -18.10 | -4.07 |
| Pre-tax profit | 87.11 | 344.15 | 526.95 | 45.00 | 234.91 |
| Income taxes | -29.12 | -77.73 | - 116.62 | -15.74 | -56.53 |
| Net earnings | 57.99 | 266.41 | 410.33 | 29.26 | 178.39 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 246.61 | 351.07 | |||
| Tangible assets total | 246.61 | 351.07 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 2 551.88 | 2 484.95 | 2 500.09 | 2 517.76 | 2 267.87 |
| Inventories total | 2 551.88 | 2 484.95 | 2 500.09 | 2 517.76 | 2 267.87 |
| Current trade debtors | 227.50 | 138.35 | 260.79 | 123.76 | 89.53 |
| Current amounts owed by group member comp. | 60.19 | 123.06 | 157.06 | 695.09 | 587.68 |
| Prepayments and accrued income | 32.28 | 48.05 | 56.07 | 19.40 | |
| Current other receivables | 8.77 | 2.64 | 1.31 | ||
| Current deferred tax assets | 4.83 | 3.63 | |||
| Short term receivables total | 324.81 | 313.08 | 482.70 | 840.89 | 678.52 |
| Other current investments | 34.62 | 31.62 | 42.36 | 45.06 | 64.02 |
| Cash and bank deposits | 341.78 | 730.64 | 755.66 | 392.19 | 346.55 |
| Cash and cash equivalents | 376.40 | 762.26 | 798.02 | 437.25 | 410.57 |
| Balance sheet total (assets) | 3 253.09 | 3 560.29 | 3 780.81 | 4 042.51 | 3 708.03 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 1 653.52 | 1 711.51 | 1 977.92 | 2 388.25 | 2 417.51 |
| Profit of the financial year | 57.99 | 266.41 | 410.33 | 29.26 | 178.39 |
| Shareholders equity total | 2 211.51 | 2 477.92 | 2 888.25 | 2 917.51 | 3 095.90 |
| Provisions | 8.57 | 14.18 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 6.19 | ||||
| Current trade creditors | 421.18 | 209.84 | 202.23 | 397.75 | 194.44 |
| Current owed to participating | 352.19 | 222.43 | 76.29 | ||
| Short-term deferred tax liabilities | 27.04 | 76.52 | 189.32 | 119.97 | 57.49 |
| Other non-interest bearing current liabilities | 234.97 | 573.57 | 424.71 | 598.71 | 346.01 |
| Current liabilities total | 1 041.57 | 1 082.37 | 892.55 | 1 116.43 | 597.95 |
| Balance sheet total (liabilities) | 3 253.09 | 3 560.29 | 3 780.81 | 4 042.51 | 3 708.03 |
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.