Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 586.32 | 753.54 | 829.47 | 676.70 | 939.17 |
| Employee benefit expenses | - 616.98 | - 596.41 | - 633.76 | - 638.97 | - 651.75 |
| EBIT | -30.66 | 157.13 | 195.71 | 37.74 | 287.43 |
| Other financial income | 1.74 | 65.98 | 13.76 | 11.89 | |
| Other financial expenses | -7.57 | -5.44 | -17.18 | -11.20 | -54.45 |
| Pre-tax profit | -38.23 | 153.42 | 244.51 | 40.30 | 244.87 |
| Income taxes | 8.36 | -35.33 | -53.91 | -1.05 | -53.89 |
| Net earnings | -29.87 | 118.10 | 190.61 | 39.25 | 190.98 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 171.39 | 103.70 | 98.75 | 92.10 | 197.41 |
| Inventories total | 171.39 | 103.70 | 98.75 | 92.10 | 197.41 |
| Current trade debtors | 32.17 | 124.30 | 71.89 | 180.76 | 168.41 |
| Prepayments and accrued income | 2.96 | 2.96 | 3.95 | 3.95 | |
| Current other receivables | 134.75 | 83.71 | 61.58 | 43.29 | 35.20 |
| Current deferred tax assets | 9.36 | ||||
| Short term receivables total | 179.25 | 210.97 | 133.47 | 228.00 | 207.55 |
| Other current investments | 239.01 | 286.78 | 235.97 | ||
| Cash and bank deposits | 146.80 | 423.17 | 428.05 | 312.29 | 286.76 |
| Cash and cash equivalents | 146.80 | 423.17 | 667.06 | 599.08 | 522.74 |
| Balance sheet total (assets) | 497.44 | 737.85 | 899.28 | 919.17 | 927.70 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 80.00 | ||||
| Retained earnings | 31.92 | -77.95 | 40.15 | 230.75 | 270.00 |
| Profit of the financial year | -29.87 | 118.10 | 190.61 | 39.25 | 190.98 |
| Shareholders equity total | 127.05 | 245.14 | 355.75 | 395.00 | 585.99 |
| Non-current deferred tax liabilities | 25.39 | 49.20 | 3.95 | 47.20 | |
| Non-current liabilities total | 25.39 | 49.20 | 3.95 | 47.20 | |
| Current trade creditors | 87.71 | 46.34 | 73.62 | 88.37 | 124.65 |
| Current owed to participating | 219.94 | 195.98 | 203.82 | 6.47 | |
| Current owed to group member | 212.05 | ||||
| Short-term deferred tax liabilities | 26.31 | 23.39 | 46.30 | 1.62 | |
| Other non-interest bearing current liabilities | 44.32 | 201.04 | 201.34 | 181.74 | 161.78 |
| Current liabilities total | 370.39 | 467.31 | 494.32 | 520.22 | 294.52 |
| Balance sheet total (liabilities) | 497.44 | 737.85 | 899.28 | 919.17 | 927.70 |
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.