Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 960.85 | 1 881.20 | 2 161.18 | 2 827.91 | 2 491.94 |
| Employee benefit expenses | - 984.43 | - 881.45 | -1 249.02 | -1 319.30 | -1 346.63 |
| Other operating expenses | -48.33 | ||||
| Total depreciation | - 238.41 | - 405.32 | - 484.76 | - 606.00 | - 520.13 |
| EBIT | 738.01 | 594.43 | 427.39 | 854.28 | 625.17 |
| Other financial income | 18.16 | ||||
| Other financial expenses | -3.39 | -7.22 | -12.79 | -9.11 | |
| Pre-tax profit | 734.62 | 587.21 | 414.61 | 845.17 | 643.33 |
| Income taxes | - 161.62 | - 129.29 | -91.62 | - 185.94 | - 141.53 |
| Net earnings | 573.00 | 457.92 | 322.99 | 659.23 | 501.80 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 4 133.81 | 3 785.36 | 3 615.92 | 2 987.10 | 4 152.13 |
| Tangible assets total | 4 133.81 | 3 785.36 | 3 615.92 | 2 987.10 | 4 152.13 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 2 333.92 | 2 271.19 | 3 613.36 | 2 787.32 | 2 621.58 |
| Current amounts owed by group member comp. | 5 165.95 | 752.09 | 752.09 | 726.59 | 726.59 |
| Prepayments and accrued income | 793.58 | 1 638.11 | 1 224.45 | 962.35 | |
| Current other receivables | 313.65 | 133.97 | 328.88 | 194.16 | 400.60 |
| Short term receivables total | 7 813.52 | 3 950.83 | 6 332.44 | 4 932.52 | 4 711.12 |
| Cash and bank deposits | 680.13 | 2 320.97 | 912.40 | 1 663.23 | 1 731.79 |
| Cash and cash equivalents | 680.13 | 2 320.97 | 912.40 | 1 663.23 | 1 731.79 |
| Balance sheet total (assets) | 12 627.46 | 10 057.16 | 10 860.76 | 9 582.85 | 10 595.04 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 5 868.43 | 6 441.44 | 6 899.36 | 7 222.34 | 7 881.57 |
| Profit of the financial year | 573.00 | 457.92 | 322.99 | 659.23 | 501.80 |
| Shareholders equity total | 6 941.44 | 7 399.36 | 7 722.34 | 8 381.57 | 8 883.37 |
| Provisions | 570.90 | 612.29 | 465.16 | 373.06 | 336.03 |
| Non-current liabilities total | |||||
| Current trade creditors | 2 694.05 | 896.09 | 1 265.31 | 318.31 | 712.12 |
| Current owed to group member | 2 270.46 | 930.08 | 1 017.99 | 56.74 | 334.77 |
| Short-term deferred tax liabilities | 115.02 | 87.90 | 238.75 | 278.03 | 178.56 |
| Other non-interest bearing current liabilities | 35.59 | 131.44 | 151.21 | 175.13 | 150.18 |
| Current liabilities total | 5 115.12 | 2 045.51 | 2 673.26 | 828.22 | 1 375.64 |
| Balance sheet total (liabilities) | 12 627.46 | 10 057.16 | 10 860.76 | 9 582.85 | 10 595.04 |
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.