Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 268.86 | 3 066.01 | 3 983.77 | 3 057.63 | 3 473.78 |
| Employee benefit expenses | -3 038.35 | -2 929.91 | -3 643.13 | -2 458.32 | -2 901.17 |
| Total depreciation | -3.92 | -6.72 | -6.72 | -6.72 | |
| EBIT | 230.51 | 132.18 | 333.92 | 592.58 | 565.90 |
| Other financial income | 2.40 | ||||
| Other financial expenses | -1.32 | -4.00 | -22.32 | -3.60 | -0.13 |
| Pre-tax profit | 229.18 | 128.18 | 311.60 | 588.98 | 568.17 |
| Income taxes | -54.74 | -27.71 | -95.72 | - 135.32 | - 129.39 |
| Net earnings | 174.44 | 100.47 | 215.88 | 453.65 | 438.78 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 29.68 | 22.96 | 16.24 | 9.52 | |
| Tangible assets total | 29.68 | 22.96 | 16.24 | 9.52 | |
| Other receivables | 73.74 | 73.74 | 73.74 | 73.74 | 73.74 |
| Investments total | 73.74 | 73.74 | 73.74 | 73.74 | 73.74 |
| Deferred tax assets | 0.24 | ||||
| Long term receivables total | 0.24 | ||||
| Raw materials and consumables | 50.00 | 50.00 | 75.00 | 36.32 | 36.32 |
| Inventories total | 50.00 | 50.00 | 75.00 | 36.32 | 36.32 |
| Current trade debtors | 1 503.54 | 997.30 | 117.31 | 937.02 | 277.37 |
| Current amounts owed by group member comp. | 825.84 | 837.47 | 988.57 | ||
| Current other receivables | 75.00 | ||||
| Short term receivables total | 1 503.54 | 1 072.30 | 943.14 | 1 774.49 | 1 265.94 |
| Cash and bank deposits | 759.75 | 1 877.68 | 1 407.28 | 1 356.18 | 2 236.90 |
| Cash and cash equivalents | 759.75 | 1 877.68 | 1 407.28 | 1 356.18 | 2 236.90 |
| Balance sheet total (assets) | 2 387.02 | 3 103.39 | 2 522.12 | 3 256.96 | 3 622.66 |
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 | 175.00 | 400.00 | 400.00 | |
| Retained earnings | -78.07 | 96.36 | 21.83 | - 162.29 | - 108.63 |
| Profit of the financial year | 174.44 | 100.47 | 215.88 | 453.65 | 438.78 |
| Shareholders equity total | 721.36 | 321.83 | 537.71 | 816.37 | 855.15 |
| Provisions | 0.99 | 0.89 | 0.45 | ||
| Non-current deferred tax liabilities | 36.35 | 30.21 | |||
| Non-current liabilities total | 36.35 | 30.21 | |||
| Current trade creditors | 995.71 | 1 580.85 | 1 171.72 | 1 310.54 | 980.65 |
| Current owed to participating | 215.36 | 619.91 | 704.17 | 947.39 | 1 277.48 |
| Short-term deferred tax liabilities | 30.43 | ||||
| Other non-interest bearing current liabilities | 387.82 | 549.61 | 107.62 | 182.21 | 509.38 |
| Current liabilities total | 1 629.30 | 2 750.37 | 1 983.52 | 2 440.14 | 2 767.51 |
| Balance sheet total (liabilities) | 2 387.02 | 3 103.39 | 2 522.12 | 3 256.96 | 3 622.66 |
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.