Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 132.41 | 3 901.67 | 4 854.03 | 4 719.53 | 5 071.27 |
| Employee benefit expenses | -3 861.68 | -3 603.33 | -3 979.12 | -4 487.40 | -4 594.25 |
| Total depreciation | - 189.83 | - 183.22 | - 251.69 | - 185.69 | - 177.65 |
| EBIT | 80.90 | 115.12 | 623.22 | 46.44 | 299.37 |
| Other financial expenses | -35.29 | -24.73 | -8.54 | -6.78 | -20.04 |
| Pre-tax profit | 45.61 | 90.39 | 614.68 | 39.66 | 279.33 |
| Income taxes | -17.10 | -27.19 | - 145.98 | -15.31 | -72.72 |
| Net earnings | 28.51 | 63.20 | 468.70 | 24.35 | 206.62 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 28.21 | 66.67 | 53.52 | 40.38 | 27.24 |
| Machinery and equipment | 131.05 | 137.24 | 195.58 | 188.67 | 184.19 |
| Tangible assets total | 159.26 | 203.91 | 249.09 | 229.05 | 211.43 |
| Investments total | |||||
| Non-current other receivables | 63.74 | 63.74 | 63.74 | 63.74 | 63.74 |
| Long term receivables total | 63.74 | 63.74 | 63.74 | 63.74 | 63.74 |
| Inventories total | |||||
| Current trade debtors | 952.50 | 1 290.83 | 970.72 | 803.39 | 1 249.51 |
| Prepayments and accrued income | 23.90 | 29.23 | 35.33 | 46.54 | 32.59 |
| Current other receivables | 519.12 | 504.87 | 645.00 | 565.00 | 358.05 |
| Current deferred tax assets | 0.28 | ||||
| Short term receivables total | 1 495.80 | 1 824.93 | 1 651.06 | 1 414.93 | 1 640.15 |
| Cash and bank deposits | 122.70 | 377.82 | 56.47 | 51.95 | |
| Cash and cash equivalents | 122.70 | 377.82 | 56.47 | 51.95 | |
| Balance sheet total (assets) | 1 841.50 | 2 470.40 | 2 020.37 | 1 759.67 | 1 915.32 |
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 | 300.00 | |||
| Retained earnings | 47.30 | 75.81 | -60.99 | 407.71 | 132.07 |
| Profit of the financial year | 28.51 | 63.20 | 468.70 | 24.35 | 206.62 |
| Shareholders equity total | 155.81 | 219.01 | 687.71 | 512.07 | 718.68 |
| Provisions | 0.14 | 12.96 | 27.61 | 18.25 | |
| Non-current other liabilities | 175.91 | 297.60 | 200.90 | 200.90 | 212.85 |
| Non-current deferred tax liabilities | 26.77 | 133.15 | 0.67 | 82.07 | |
| Non-current liabilities total | 175.91 | 324.37 | 334.05 | 201.56 | 294.92 |
| Current loans from credit institutions | 78.68 | ||||
| Current trade creditors | 58.58 | 137.41 | 81.99 | 69.27 | 194.80 |
| Current owed to group member | 167.48 | 148.83 | 134.56 | 215.32 | 21.98 |
| Short-term deferred tax liabilities | 1.30 | 1.30 | 27.96 | 133.15 | 0.67 |
| Other non-interest bearing current liabilities | 1 282.42 | 1 639.36 | 741.13 | 600.69 | 587.33 |
| Current liabilities total | 1 509.78 | 1 926.89 | 985.64 | 1 018.43 | 883.46 |
| Balance sheet total (liabilities) | 1 841.50 | 2 470.40 | 2 020.37 | 1 759.67 | 1 915.32 |
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.