Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 691.11 | 3 765.50 | 2 789.38 | 1 787.03 | 2 114.72 |
| Employee benefit expenses | -2 166.13 | -1 942.52 | -2 022.85 | -1 164.62 | -1 532.32 |
| Total depreciation | - 135.73 | - 114.37 | - 225.16 | - 110.91 | - 126.77 |
| EBIT | 1 389.26 | 1 708.60 | 541.36 | 511.50 | 455.63 |
| Other financial income | 28.05 | 0.98 | 2.31 | 10.34 | |
| Other financial expenses | -27.12 | -13.14 | -27.50 | -21.15 | -18.24 |
| Pre-tax profit | 1 362.14 | 1 723.52 | 514.84 | 492.67 | 447.74 |
| Income taxes | - 301.29 | - 385.06 | - 114.82 | - 109.21 | -99.56 |
| Net earnings | 1 060.84 | 1 338.46 | 400.02 | 383.45 | 348.17 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 108.63 | 97.06 | 85.50 | 118.67 | |
| Machinery and equipment | 246.56 | 398.12 | 288.79 | 216.87 | 203.48 |
| Tangible assets total | 246.56 | 506.74 | 385.86 | 302.37 | 322.15 |
| Investments total | |||||
| Non-current other receivables | 13.13 | ||||
| Long term receivables total | 13.13 | ||||
| Raw materials and consumables | 30.00 | 30.00 | 30.00 | 30.00 | 30.00 |
| Inventories total | 30.00 | 30.00 | 30.00 | 30.00 | 30.00 |
| Current trade debtors | 505.51 | 939.01 | 610.16 | 803.83 | 487.81 |
| Current amounts owed by group member comp. | 24.74 | 50.28 | 65.87 | 393.74 | |
| Prepayments and accrued income | 24.51 | 24.60 | 43.59 | 29.46 | 34.76 |
| Short term receivables total | 530.02 | 988.35 | 704.03 | 899.15 | 916.32 |
| Cash and bank deposits | 1 834.95 | 1 881.12 | 637.68 | 190.75 | 373.60 |
| Cash and cash equivalents | 1 834.95 | 1 881.12 | 637.68 | 190.75 | 373.60 |
| Balance sheet total (assets) | 2 654.66 | 3 406.21 | 1 757.57 | 1 422.27 | 1 642.07 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 1 075.00 | 1 325.00 | 390.00 | 380.00 | 350.00 |
| Retained earnings | -1 043.94 | -1 308.10 | - 359.64 | - 339.61 | - 306.16 |
| Profit of the financial year | 1 060.84 | 1 338.46 | 400.02 | 383.45 | 348.17 |
| Shareholders equity total | 1 171.90 | 1 435.36 | 510.39 | 503.84 | 472.01 |
| Provisions | 3.81 | 13.27 | 11.67 | 6.07 | 6.86 |
| Non-current liabilities total | |||||
| Current trade creditors | 223.19 | 178.01 | 204.64 | 122.52 | 147.94 |
| Current owed to group member | 180.88 | 12.71 | 407.16 | 405.29 | 706.03 |
| Short-term deferred tax liabilities | 311.04 | 375.60 | 116.42 | 114.82 | 98.77 |
| Other non-interest bearing current liabilities | 763.85 | 1 391.26 | 507.29 | 269.74 | 210.46 |
| Current liabilities total | 1 478.95 | 1 957.58 | 1 235.51 | 912.36 | 1 163.20 |
| Balance sheet total (liabilities) | 2 654.66 | 3 406.21 | 1 757.57 | 1 422.27 | 1 642.07 |
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.