Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 927.93 | 2 114.64 | 2 313.32 | 2 168.06 | 2 169.73 |
| Employee benefit expenses | -1 792.52 | -1 716.37 | -1 957.57 | -1 990.60 | -1 697.66 |
| Total depreciation | -7.74 | -7.74 | -7.74 | -9.74 | -11.74 |
| EBIT | 127.67 | 390.54 | 348.01 | 167.72 | 460.34 |
| Other financial income | 0.25 | ||||
| Other financial expenses | -3.70 | -5.23 | -8.64 | -7.16 | -0.56 |
| Pre-tax profit | 123.97 | 385.30 | 339.37 | 160.56 | 460.02 |
| Income taxes | -28.00 | -84.88 | -76.53 | -34.17 | - 101.32 |
| Net earnings | 95.97 | 300.42 | 262.83 | 126.39 | 358.70 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 43.86 | 36.12 | 28.38 | 20.64 | 12.90 |
| Machinery and equipment | 18.00 | 14.00 | |||
| Tangible assets total | 43.86 | 36.12 | 28.38 | 38.64 | 26.90 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 75.56 | 60.49 | 90.65 | 72.00 | 86.00 |
| Inventories total | 75.56 | 60.49 | 90.65 | 72.00 | 86.00 |
| Current trade debtors | 54.35 | 101.52 | 92.12 | 100.56 | 49.18 |
| Prepayments and accrued income | 64.00 | 43.20 | 29.64 | 24.84 | 19.26 |
| Current other receivables | 55.27 | 465.24 | 31.17 | 140.37 | 118.54 |
| Current deferred tax assets | 29.29 | 9.41 | |||
| Short term receivables total | 173.62 | 609.96 | 182.22 | 265.76 | 196.40 |
| Cash and bank deposits | 562.10 | 790.85 | 789.00 | 604.41 | 849.04 |
| Cash and cash equivalents | 562.10 | 790.85 | 789.00 | 604.41 | 849.04 |
| Balance sheet total (assets) | 855.14 | 1 497.42 | 1 090.25 | 980.81 | 1 158.34 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 110.60 | 226.00 | 228.80 | 235.60 | 244.00 |
| Retained earnings | 237.14 | 107.11 | 178.73 | 205.97 | 88.35 |
| Profit of the financial year | 95.97 | 300.42 | 262.83 | 126.39 | 358.70 |
| Shareholders equity total | 493.71 | 683.53 | 720.37 | 617.95 | 741.05 |
| Provisions | 7.50 | 4.18 | 2.59 | 1.33 | |
| Non-current liabilities total | |||||
| Current trade creditors | 63.12 | 67.22 | 49.27 | 80.89 | 66.48 |
| Short-term deferred tax liabilities | 11.13 | 48.20 | 4.93 | ||
| Other non-interest bearing current liabilities | 279.69 | 694.29 | 320.61 | 274.44 | 349.49 |
| Current liabilities total | 353.94 | 809.72 | 369.88 | 360.27 | 415.97 |
| Balance sheet total (liabilities) | 855.14 | 1 497.42 | 1 090.25 | 980.81 | 1 158.34 |
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.