Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 288.38 | 225.47 | 246.46 | 269.83 | 268.22 |
| Employee benefit expenses | - 245.85 | - 238.47 | - 245.87 | - 238.14 | - 254.12 |
| EBIT | 42.53 | -13.01 | 0.58 | 31.69 | 14.10 |
| Other financial expenses | -5.69 | -3.79 | -3.25 | -2.11 | -0.46 |
| Pre-tax profit | 36.83 | -16.80 | -2.67 | 29.58 | 13.64 |
| Income taxes | -8.00 | 3.50 | -6.00 | -3.10 | |
| Net earnings | 28.83 | -13.30 | -2.67 | 23.58 | 10.54 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 176.45 | 170.48 | 147.28 | 147.83 | 147.90 |
| Inventories total | 176.45 | 170.48 | 147.28 | 147.83 | 147.90 |
| Current trade debtors | 103.75 | 52.14 | 68.25 | 33.29 | 44.39 |
| Current other receivables | 0.10 | 0.10 | 0.10 | 0.10 | |
| Current deferred tax assets | 8.50 | 12.00 | 12.00 | 6.00 | 2.90 |
| Short term receivables total | 112.35 | 64.24 | 80.35 | 39.39 | 47.29 |
| Cash and bank deposits | 21.05 | 97.36 | 73.93 | 103.86 | 98.58 |
| Cash and cash equivalents | 21.05 | 97.36 | 73.93 | 103.86 | 98.58 |
| Balance sheet total (assets) | 309.85 | 332.08 | 301.57 | 291.08 | 293.78 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 10.45 | 39.28 | 25.98 | 23.31 | 46.89 |
| Profit of the financial year | 28.83 | -13.30 | -2.67 | 23.58 | 10.54 |
| Shareholders equity total | 164.28 | 150.98 | 148.31 | 171.89 | 182.43 |
| Non-current liabilities total | |||||
| Current trade creditors | 54.41 | 105.19 | 85.94 | 72.28 | 71.21 |
| Current owed to participating | 47.76 | 27.34 | 18.85 | 8.14 | 0.14 |
| Other non-interest bearing current liabilities | 43.40 | 48.57 | 48.46 | 38.77 | 40.00 |
| Current liabilities total | 145.57 | 181.10 | 153.26 | 119.19 | 111.35 |
| Balance sheet total (liabilities) | 309.85 | 332.08 | 301.57 | 291.08 | 293.78 |
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.