Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 258.58 | 1 119.75 | 949.83 | 1 110.38 | 844.76 |
| Employee benefit expenses | - 620.21 | - 640.82 | - 729.07 | - 656.38 | - 686.82 |
| EBIT | 638.37 | 478.93 | 220.76 | 454.00 | 157.94 |
| Other financial income | 0.09 | ||||
| Other financial expenses | -3.01 | -5.21 | -4.41 | -3.50 | |
| Pre-tax profit | 635.35 | 473.72 | 216.34 | 450.50 | 158.03 |
| Income taxes | - 140.10 | - 104.52 | -47.85 | -99.09 | -34.76 |
| Net earnings | 495.26 | 369.20 | 168.50 | 351.41 | 123.27 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 145.48 | 157.56 | 183.10 | 145.30 | 146.49 |
| Inventories total | 145.48 | 157.56 | 183.10 | 145.30 | 146.49 |
| Current trade debtors | 376.89 | 385.06 | 217.85 | 463.87 | 272.87 |
| Current amounts owed by group member comp. | 24.50 | 22.40 | 36.03 | ||
| Current deferred tax assets | 14.15 | ||||
| Short term receivables total | 401.39 | 407.46 | 232.00 | 499.90 | 272.87 |
| Cash and bank deposits | 1 012.84 | 798.25 | 495.11 | 615.89 | 438.70 |
| Cash and cash equivalents | 1 012.84 | 798.25 | 495.11 | 615.89 | 438.70 |
| Balance sheet total (assets) | 1 559.71 | 1 363.27 | 910.21 | 1 261.10 | 858.06 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 400.00 | 500.00 | 300.00 | 300.00 | |
| Retained earnings | - 218.60 | - 223.34 | - 154.14 | - 285.65 | 65.76 |
| Profit of the financial year | 495.26 | 369.20 | 168.50 | 351.41 | 123.27 |
| Shareholders equity total | 801.66 | 770.86 | 439.35 | 490.76 | 314.03 |
| Non-current liabilities total | |||||
| Current trade creditors | 221.55 | 68.54 | 67.45 | 201.81 | 99.48 |
| Current owed to participating | 28.25 | 20.25 | 32.25 | 44.25 | 16.25 |
| Current owed to group member | 7.12 | 27.06 | |||
| Short-term deferred tax liabilities | 92.10 | 48.52 | 99.09 | 34.76 | |
| Other non-interest bearing current liabilities | 416.15 | 455.10 | 364.05 | 425.19 | 366.48 |
| Current liabilities total | 758.04 | 592.41 | 470.86 | 770.34 | 544.03 |
| Balance sheet total (liabilities) | 1 559.71 | 1 363.27 | 910.21 | 1 261.10 | 858.06 |
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.