Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 915.71 | 5 299.42 | 5 637.68 | 5 282.40 | 7 533.66 |
| Employee benefit expenses | -4 568.28 | -4 479.66 | -4 699.53 | -4 753.10 | -4 743.90 |
| Total depreciation | - 146.42 | - 317.50 | - 314.85 | - 303.60 | - 246.99 |
| EBIT | - 798.99 | 502.26 | 623.30 | 225.70 | 2 542.77 |
| Other financial income | 200.19 | 252.44 | 250.39 | 408.36 | 392.77 |
| Other financial expenses | - 180.68 | - 248.87 | - 198.39 | - 260.00 | - 366.42 |
| Pre-tax profit | - 779.47 | 505.84 | 675.30 | 374.07 | 2 569.12 |
| Income taxes | 143.00 | - 112.75 | - 148.82 | -85.58 | - 577.80 |
| Net earnings | - 636.47 | 393.09 | 526.48 | 288.48 | 1 991.32 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 91.90 | 138.47 | |||
| Machinery and equipment | 1 708.43 | 1 390.93 | 1 176.08 | 874.04 | 671.88 |
| Tangible assets total | 1 708.43 | 1 390.93 | 1 176.08 | 965.95 | 810.34 |
| Other receivables | 32.75 | 42.75 | |||
| Investments total | 32.75 | 42.75 | |||
| Long term receivables total | |||||
| Finished products/goods | 9 086.58 | 7 091.06 | 8 074.92 | 10 212.13 | 11 871.45 |
| Inventories total | 9 086.58 | 7 091.06 | 8 074.92 | 10 212.13 | 11 871.45 |
| Current trade debtors | 407.90 | 344.91 | 664.41 | 499.53 | 518.55 |
| Prepayments and accrued income | 12.13 | 138.55 | 151.92 | 217.75 | |
| Current other receivables | 181.51 | 171.41 | 32.81 | 34.02 | 32.39 |
| Current deferred tax assets | 247.00 | 98.48 | |||
| Short term receivables total | 836.41 | 626.92 | 835.77 | 685.48 | 768.69 |
| Cash and bank deposits | 129.18 | 232.71 | 789.35 | 455.37 | 143.32 |
| Cash and cash equivalents | 129.18 | 232.71 | 789.35 | 455.37 | 143.32 |
| Balance sheet total (assets) | 11 760.60 | 9 341.62 | 10 876.12 | 12 351.67 | 13 636.56 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 393.00 | ||||
| Retained earnings | 2 844.95 | 1 815.47 | 2 208.56 | 2 735.04 | 3 023.52 |
| Profit of the financial year | - 636.47 | 393.09 | 526.48 | 288.48 | 1 991.32 |
| Shareholders equity total | 2 333.47 | 2 726.56 | 2 860.04 | 3 148.52 | 5 139.84 |
| Provisions | 0.00 | 86.00 | 60.00 | 59.00 | |
| Non-current loans from credit institutions | 2 354.70 | 2 146.89 | 1 900.77 | 1 639.12 | 1 236.36 |
| Non-current other liabilities | 151.12 | 381.07 | 380.32 | 379.19 | |
| Non-current liabilities total | 2 505.82 | 2 527.95 | 2 281.09 | 2 018.31 | 1 236.36 |
| Current loans from credit institutions | 1 617.48 | 257.00 | 257.00 | 2 465.56 | 1 163.46 |
| Advances received | 428.61 | 455.54 | 734.51 | 743.95 | 948.24 |
| Current trade creditors | 2 379.47 | 276.33 | 844.20 | 1 177.64 | 1 971.84 |
| Current owed to participating | 3.29 | 10.75 | 17.71 | ||
| Current owed to group member | 1 605.00 | 1 285.45 | 1 202.82 | 1 681.14 | 1 273.05 |
| Short-term deferred tax liabilities | 50.82 | 111.58 | 578.80 | ||
| Other non-interest bearing current liabilities | 890.74 | 1 812.79 | 2 556.35 | 934.21 | 1 248.26 |
| Current liabilities total | 6 921.31 | 4 087.11 | 5 648.99 | 7 124.84 | 7 201.36 |
| Balance sheet total (liabilities) | 11 760.60 | 9 341.62 | 10 876.12 | 12 351.67 | 13 636.56 |
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.