Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 91.49 | 317.35 | 281.47 | 238.73 | 435.67 |
| EBIT | 91.49 | 317.35 | 281.47 | 238.73 | 435.67 |
| Other financial income | 4.54 | 1.85 | 3.00 | 3.46 | |
| Other financial expenses | -1.68 | -9.24 | -6.82 | -14.63 | -36.43 |
| Pre-tax profit | 89.82 | 312.65 | 276.50 | 227.10 | 402.70 |
| Income taxes | -20.11 | -68.75 | -60.83 | -49.96 | -88.59 |
| Net earnings | 69.71 | 243.90 | 215.67 | 177.14 | 314.11 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current other receivables | 370.06 | ||||
| Long term receivables total | 370.06 | ||||
| Inventories total | |||||
| Current trade debtors | 350.88 | 892.39 | 1 107.24 | 705.99 | 1 021.85 |
| Current other receivables | 31.90 | 51.00 | 243.37 | ||
| Current deferred tax assets | 55.89 | 3.25 | 2.06 | ||
| Short term receivables total | 406.78 | 927.54 | 1 158.24 | 705.99 | 1 267.28 |
| Cash and bank deposits | 1 902.72 | 916.32 | 386.78 | 714.41 | 653.24 |
| Cash and cash equivalents | 1 902.72 | 916.32 | 386.78 | 714.41 | 653.24 |
| Balance sheet total (assets) | 2 309.50 | 1 843.87 | 1 545.03 | 1 420.40 | 2 290.57 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 200.00 | 250.00 | 200.00 | 175.00 | 300.00 |
| Retained earnings | -54.72 | - 235.02 | - 191.11 | - 150.44 | - 273.30 |
| Profit of the financial year | 69.71 | 243.90 | 215.67 | 177.14 | 314.11 |
| Shareholders equity total | 294.99 | 338.89 | 304.56 | 281.70 | 420.81 |
| Non-current liabilities total | |||||
| Current trade creditors | 1 431.92 | 688.48 | 907.56 | 549.17 | 982.15 |
| Current owed to participating | 11.01 | ||||
| Current owed to group member | 564.80 | 744.85 | 246.75 | 519.84 | 781.23 |
| Short-term deferred tax liabilities | 60.83 | 49.96 | 90.65 | ||
| Other non-interest bearing current liabilities | 6.78 | 71.65 | 25.33 | 19.73 | 15.73 |
| Current liabilities total | 2 014.51 | 1 504.98 | 1 240.47 | 1 138.71 | 1 869.77 |
| Balance sheet total (liabilities) | 2 309.50 | 1 843.87 | 1 545.03 | 1 420.40 | 2 290.57 |
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.