Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 891.42 | 705.47 | 578.36 | 767.88 | 585.85 |
| Employee benefit expenses | - 411.96 | - 396.71 | - 240.96 | - 238.36 | - 243.23 |
| Total depreciation | -15.95 | -5.55 | -6.48 | -5.69 | -11.17 |
| EBIT | 463.51 | 303.22 | 330.91 | 523.83 | 331.44 |
| Other financial income | 0.03 | ||||
| Other financial expenses | -1.49 | -1.15 | -1.74 | -1.43 | -0.17 |
| Pre-tax profit | 462.02 | 302.07 | 329.17 | 522.40 | 331.31 |
| Income taxes | - 101.93 | -66.44 | -72.42 | - 114.93 | -72.91 |
| Net earnings | 360.09 | 235.63 | 256.75 | 407.48 | 258.40 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 44.66 | 42.53 | 40.40 | 38.28 | 36.15 |
| Tangible assets total | 44.66 | 42.53 | 40.40 | 38.28 | 36.15 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 1 140.81 | 958.47 | 938.03 | 1 257.87 | 1 592.68 |
| Inventories total | 1 140.81 | 958.47 | 938.03 | 1 257.87 | 1 592.68 |
| Current trade debtors | 25.42 | 24.50 | 24.06 | 72.38 | |
| Current amounts owed by group member comp. | 196.67 | ||||
| Prepayments and accrued income | 45.07 | ||||
| Current other receivables | 0.01 | ||||
| Current deferred tax assets | 19.07 | 61.56 | 45.83 | ||
| Short term receivables total | 19.07 | 328.72 | 24.50 | 24.06 | 118.22 |
| Cash and bank deposits | 170.91 | 223.18 | 322.51 | 273.53 | 30.34 |
| Cash and cash equivalents | 170.91 | 223.18 | 322.51 | 273.53 | 30.34 |
| Balance sheet total (assets) | 1 375.45 | 1 552.90 | 1 325.44 | 1 593.73 | 1 777.39 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Shares repurchased | 350.00 | 230.00 | 250.00 | 400.00 | 250.00 |
| Retained earnings | - 286.03 | - 155.94 | - 170.31 | - 313.56 | - 156.09 |
| Profit of the financial year | 360.09 | 235.63 | 256.75 | 407.48 | 258.40 |
| Shareholders equity total | 524.06 | 409.69 | 436.44 | 593.91 | 452.31 |
| Non-current liabilities total | |||||
| Current trade creditors | 79.48 | ||||
| Current owed to group member | 255.32 | 577.43 | 523.85 | 801.52 | |
| Short-term deferred tax liabilities | 16.42 | 34.93 | |||
| Other non-interest bearing current liabilities | 596.07 | 1 143.21 | 295.15 | 441.04 | 444.08 |
| Current liabilities total | 851.39 | 1 143.21 | 889.00 | 999.82 | 1 325.07 |
| Balance sheet total (liabilities) | 1 375.45 | 1 552.90 | 1 325.44 | 1 593.73 | 1 777.39 |
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.