Didn't find the company you were looking for? Our full system contains all Danish companies, including comprehensive credit risk reports. Register here to get started.
You can find text and video tutorials here that explain how to use our system.
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 10 386.71 | 10 126.56 | 10 344.00 | 11 015.52 | 10 937.09 |
| Employee benefit expenses | -8 905.47 | -8 244.74 | -7 813.12 | -8 510.73 | -9 227.18 |
| Total depreciation | - 622.65 | - 500.13 | - 588.42 | - 450.93 | - 512.15 |
| EBIT | 858.59 | 1 381.70 | 1 942.47 | 2 053.87 | 1 197.76 |
| Other financial income | 212.75 | 99.09 | 83.03 | 147.48 | 172.07 |
| Other financial expenses | - 154.70 | - 130.69 | - 166.21 | - 194.70 | - 297.17 |
| Pre-tax profit | 916.64 | 1 350.10 | 1 859.29 | 2 006.64 | 1 072.66 |
| Income taxes | - 210.32 | - 306.72 | - 431.64 | - 444.35 | - 221.32 |
| Net earnings | 706.32 | 1 043.38 | 1 427.65 | 1 562.29 | 851.34 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Development expenditure | 75.00 | ||||
| Goodwill | 240.00 | ||||
| Intangible assets total | 75.00 | 240.00 | |||
| Buildings | 152.94 | 96.96 | 468.68 | 334.36 | 273.41 |
| Machinery and equipment | 3 027.65 | 3 824.45 | 4 905.08 | 824.36 | 1 226.48 |
| Advance payments and construction in progress | 50.00 | ||||
| Tangible assets total | 3 180.58 | 3 921.41 | 5 373.76 | 1 208.72 | 1 499.88 |
| Other receivables | 324.00 | 324.00 | 324.00 | 324.00 | 324.00 |
| Investments total | 324.00 | 324.00 | 324.00 | 324.00 | 324.00 |
| Non-current loans receivable | 24.71 | 24.71 | 24.71 | 24.71 | 24.71 |
| Long term receivables total | 24.71 | 24.71 | 24.71 | 24.71 | 24.71 |
| Raw materials and consumables | 1 067.60 | 1 009.25 | 1 254.39 | 1 041.37 | 1 289.04 |
| Finished products/goods | 9 101.71 | 8 705.31 | 9 858.83 | 11 720.10 | 10 674.82 |
| Inventories total | 10 169.30 | 9 714.56 | 11 113.23 | 12 761.46 | 11 963.86 |
| Current trade debtors | 3 446.13 | 2 979.54 | 2 182.15 | 2 414.11 | 2 161.51 |
| Current amounts owed by group member comp. | 1 870.57 | 1 708.46 | 2 066.15 | 3 970.34 | 3 889.03 |
| Prepayments and accrued income | 83.33 | 35.42 | 52.70 | 39.41 | 55.18 |
| Current other receivables | 369.23 | 657.60 | 101.37 | 131.26 | |
| Short term receivables total | 5 400.03 | 5 092.66 | 4 958.60 | 6 525.23 | 6 236.99 |
| Cash and bank deposits | 26.77 | 35.39 | 14.39 | 1.14 | 4.96 |
| Cash and cash equivalents | 26.77 | 35.39 | 14.39 | 1.14 | 4.96 |
| Balance sheet total (assets) | 19 125.40 | 19 112.73 | 21 808.70 | 20 920.26 | 20 294.41 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | |
| Retained earnings | 3 938.60 | 3 644.91 | 3 688.29 | 4 115.94 | 5 678.24 |
| Profit of the financial year | 706.32 | 1 043.38 | 1 427.65 | 1 562.29 | 851.34 |
| Shareholders equity total | 6 144.91 | 6 188.29 | 6 615.94 | 7 178.24 | 7 029.58 |
| Provisions | 54.34 | 54.06 | 94.12 | 105.46 | 37.43 |
| Non-current other liabilities | 231.01 | 629.00 | |||
| Non-current liabilities total | 231.01 | 629.00 | |||
| Current loans from credit institutions | 8 381.39 | 9 379.12 | 8 449.85 | 5 284.07 | 5 043.95 |
| Advances received | 352.40 | 170.00 | 271.01 | 171.45 | 177.79 |
| Current trade creditors | 739.21 | 560.74 | 772.91 | 744.71 | 1 308.19 |
| Current owed to group member | 20.67 | 793.51 | 1 717.56 | 4 153.99 | |
| Short-term deferred tax liabilities | 200.73 | 306.99 | 392.03 | 433.01 | 289.35 |
| Other non-interest bearing current liabilities | 3 252.41 | 2 201.85 | 3 790.32 | 5 285.76 | 2 254.14 |
| Current liabilities total | 12 926.14 | 12 639.36 | 14 469.63 | 13 636.56 | 13 227.40 |
| Balance sheet total (liabilities) | 19 125.40 | 19 112.73 | 21 808.70 | 20 920.26 | 20 294.41 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
... and more!
No registration needed.