Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 267.40 | 239.88 | 252.96 | 304.62 | 297.44 |
| Employee benefit expenses | -55.63 | -66.54 | -52.73 | -51.98 | -51.55 |
| Other operating expenses | -6.79 | ||||
| Total depreciation | -10.07 | -7.11 | -14.22 | -14.22 | -14.22 |
| EBIT | 201.70 | 159.44 | 186.02 | 238.42 | 231.67 |
| Other financial income | 2.33 | 2.50 | 3.50 | ||
| Other financial expenses | -0.51 | -1.56 | -2.09 | -2.27 | -0.15 |
| Pre-tax profit | 201.20 | 157.88 | 186.26 | 238.65 | 235.02 |
| Income taxes | -44.44 | -34.73 | -40.95 | -52.51 | -51.74 |
| Net earnings | 156.75 | 123.15 | 145.30 | 186.14 | 183.29 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 27.64 | 73.97 | 59.76 | 45.54 | 31.32 |
| Tangible assets total | 27.64 | 73.97 | 59.76 | 45.54 | 31.32 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 9.58 | 2.21 | 4.83 | 14.49 | 17.51 |
| Prepayments and accrued income | 1.77 | 1.82 | |||
| Current other receivables | 0.11 | 0.11 | 0.11 | 0.11 | |
| Current deferred tax assets | 11.87 | 0.11 | |||
| Short term receivables total | 9.58 | 14.19 | 4.94 | 16.38 | 19.55 |
| Cash and bank deposits | 344.79 | 366.80 | 466.69 | 513.00 | 636.45 |
| Cash and cash equivalents | 344.79 | 366.80 | 466.69 | 513.00 | 636.45 |
| Balance sheet total (assets) | 382.00 | 454.96 | 531.38 | 574.92 | 687.32 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 55.30 | 56.50 | 157.00 | 58.90 | 160.00 |
| Retained earnings | 40.00 | 140.25 | 106.41 | 192.81 | 218.95 |
| Profit of the financial year | 156.75 | 123.15 | 145.30 | 186.14 | 183.29 |
| Shareholders equity total | 302.05 | 369.91 | 458.71 | 487.85 | 612.24 |
| Provisions | 0.71 | 2.31 | 2.67 | 2.55 | 1.40 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.16 | ||||
| Current owed to participating | 23.75 | 23.86 | 10.29 | 12.05 | 12.34 |
| Short-term deferred tax liabilities | 4.87 | 0.59 | 2.62 | ||
| Other non-interest bearing current liabilities | 50.62 | 58.88 | 59.12 | 69.84 | 61.19 |
| Current liabilities total | 79.24 | 82.75 | 70.00 | 84.51 | 73.68 |
| Balance sheet total (liabilities) | 382.00 | 454.96 | 531.38 | 574.92 | 687.32 |
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.