Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 158.08 | 4 983.46 | 5 134.57 | 6 053.51 | 7 055.45 |
| Employee benefit expenses | -3 745.97 | -3 975.93 | -4 180.68 | -3 998.98 | -4 683.08 |
| Total depreciation | - 125.89 | - 118.58 | - 120.27 | - 112.26 | - 101.94 |
| EBIT | 286.21 | 888.95 | 833.63 | 1 942.27 | 2 270.43 |
| Other financial income | 3.35 | 5.97 | 40.67 | 58.59 | 91.12 |
| Other financial expenses | -52.63 | -63.29 | -91.02 | -59.39 | -51.23 |
| Pre-tax profit | 236.93 | 831.63 | 783.28 | 1 941.47 | 2 310.33 |
| Income taxes | -54.48 | - 185.55 | - 174.15 | - 429.79 | - 511.88 |
| Net earnings | 182.45 | 646.07 | 609.13 | 1 511.68 | 1 798.45 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 515.60 | 462.29 | 342.02 | 253.77 | 151.83 |
| Tangible assets total | 515.60 | 462.29 | 342.02 | 253.77 | 151.83 |
| Other receivables | 153.75 | 153.75 | 153.75 | 153.75 | 153.75 |
| Investments total | 153.75 | 153.75 | 153.75 | 153.75 | 153.75 |
| Long term receivables total | |||||
| Finished products/goods | 5 524.68 | 4 285.73 | 2 375.91 | 3 567.92 | 6 386.83 |
| Inventories total | 5 524.68 | 4 285.73 | 2 375.91 | 3 567.92 | 6 386.83 |
| Current trade debtors | 554.71 | 135.29 | 137.40 | 347.87 | 1 194.71 |
| Current amounts owed by group member comp. | 4.29 | 32.98 | 1 213.51 | 1 437.03 | 3 511.61 |
| Prepayments and accrued income | 74.39 | 59.55 | 59.50 | 57.12 | 54.12 |
| Current other receivables | 6.02 | 95.64 | 442.02 | 86.74 | |
| Short term receivables total | 639.42 | 227.82 | 1 506.05 | 2 284.03 | 4 847.17 |
| Cash and bank deposits | 778.99 | 2 331.45 | 1 108.78 | 2 387.58 | 1 820.65 |
| Cash and cash equivalents | 778.99 | 2 331.45 | 1 108.78 | 2 387.58 | 1 820.65 |
| Balance sheet total (assets) | 7 612.43 | 7 461.03 | 5 486.52 | 8 647.04 | 13 360.23 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 1 105.90 | 1 288.34 | 1 934.42 | 2 543.54 | 4 055.22 |
| Profit of the financial year | 182.45 | 646.07 | 609.13 | 1 511.68 | 1 798.45 |
| Shareholders equity total | 1 413.34 | 2 059.42 | 2 668.54 | 4 180.22 | 5 978.66 |
| Provisions | 51.08 | 42.47 | 31.56 | 23.29 | 8.96 |
| Non-current deferred tax liabilities | 56.32 | 194.17 | 185.06 | 438.06 | 526.22 |
| Non-current liabilities total | 56.32 | 194.17 | 185.06 | 438.06 | 526.22 |
| Current loans from credit institutions | 3 701.22 | 2 555.01 | 391.40 | 1 469.82 | 3 719.14 |
| Current trade creditors | 558.95 | 934.42 | 475.55 | 534.72 | 748.15 |
| Current owed to participating | 25.00 | ||||
| Short-term deferred tax liabilities | 0.54 | ||||
| Other non-interest bearing current liabilities | 1 553.28 | 1 344.06 | 1 147.39 | 1 359.98 | 1 639.19 |
| Accruals and deferred income | 277.69 | 331.48 | 562.01 | 640.95 | 739.92 |
| Current liabilities total | 6 091.69 | 5 164.97 | 2 601.35 | 4 005.47 | 6 846.40 |
| Balance sheet total (liabilities) | 7 612.43 | 7 461.03 | 5 486.52 | 8 647.04 | 13 360.23 |
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.