Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 18 839.00 | 18 826.00 | 17 443.14 | 19 577.92 | 19 136.45 |
| Employee benefit expenses | -16 487.00 | -17 710.00 | -17 205.48 | -17 638.24 | -17 614.25 |
| Other operating expenses | -9.00 | -17.00 | |||
| Total depreciation | - 437.00 | - 649.00 | - 649.50 | -1 206.86 | - 959.76 |
| EBIT | 1 906.00 | 450.00 | - 411.85 | 732.82 | 562.44 |
| Other financial income | 5.00 | 6.27 | |||
| Other financial expenses | -32.00 | -48.00 | -76.11 | - 195.39 | - 469.32 |
| Income from other inv. held as non-curr. assets | 180.00 | ||||
| Pre-tax profit | 1 879.00 | 402.00 | - 307.96 | 543.70 | 93.12 |
| Income taxes | - 415.00 | -99.00 | 94.77 | - 146.30 | -28.38 |
| Net earnings | 1 464.00 | 303.00 | - 213.19 | 397.40 | 64.74 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 1 284.00 | 1 380.00 | 1 210.81 | 1 297.22 | 1 057.91 |
| Intangible assets total | 1 284.00 | 1 380.00 | 1 210.81 | 1 297.22 | 1 057.91 |
| Buildings | 151.00 | 136.00 | 632.04 | 502.25 | 397.36 |
| Machinery and equipment | 328.00 | 945.00 | 2 060.07 | 3 984.39 | 4 553.85 |
| Tangible assets total | 479.00 | 1 081.00 | 2 692.11 | 4 486.64 | 4 951.22 |
| Participating interests | 20.00 | ||||
| Other receivables | 80.00 | 80.00 | 80.41 | 80.41 | 110.41 |
| Investments total | 80.00 | 100.00 | 80.41 | 80.41 | 110.41 |
| Long term receivables total | |||||
| Raw materials and consumables | 80.00 | 80.00 | 80.00 | ||
| Finished products/goods | 80.00 | ||||
| Inventories total | 80.00 | 80.00 | 80.00 | 80.00 | |
| Current trade debtors | 4 011.00 | 6 053.00 | 5 565.68 | 5 510.39 | 5 703.60 |
| Prepayments and accrued income | 17.53 | 8.69 | |||
| Current other receivables | 21.00 | 220.00 | 199.48 | 291.08 | 967.40 |
| Current deferred tax assets | 3.00 | 127.00 | 58.00 | 79.77 | |
| Short term receivables total | 4 032.00 | 6 276.00 | 5 892.16 | 5 877.01 | 6 759.46 |
| Cash and bank deposits | 318.00 | 47.00 | 235.36 | 31.53 | 72.24 |
| Cash and cash equivalents | 318.00 | 47.00 | 235.36 | 31.53 | 72.24 |
| Balance sheet total (assets) | 6 193.00 | 8 964.00 | 10 190.85 | 11 852.81 | 13 031.24 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 |
| Shares repurchased | 500.00 | 150.00 | |||
| Retained earnings | 1 046.00 | 2 360.00 | 2 663.29 | 2 450.10 | 2 847.49 |
| Profit of the financial year | 1 464.00 | 303.00 | - 213.19 | 397.40 | 64.74 |
| Shareholders equity total | 3 070.00 | 2 873.00 | 2 510.10 | 2 907.49 | 2 972.23 |
| Provisions | 12.00 | 32.00 | 83.30 | 111.69 | |
| Non-current loans from credit institutions | 4 066.70 | 2 936.91 | |||
| Non-current other liabilities | 111.00 | 79.00 | 561.54 | ||
| Non-current liabilities total | 111.00 | 79.00 | 561.54 | 4 066.70 | 2 936.91 |
| Current loans from credit institutions | 366.00 | 317.00 | 1.44 | 2 470.23 | 3 817.52 |
| Current trade creditors | 517.00 | 271.00 | 1 387.62 | 555.02 | 706.34 |
| Current owed to participating | 230.00 | ||||
| Short-term deferred tax liabilities | 364.00 | ||||
| Other non-interest bearing current liabilities | 1 523.00 | 5 392.00 | 5 730.16 | 1 770.06 | 2 486.55 |
| Current liabilities total | 3 000.00 | 5 980.00 | 7 119.22 | 4 795.31 | 7 010.41 |
| Balance sheet total (liabilities) | 6 193.00 | 8 964.00 | 10 190.85 | 11 852.81 | 13 031.24 |
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.