Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 828.51 | 1 845.67 | 2 635.85 | 2 212.05 | 3 470.07 |
| Employee benefit expenses | -1 023.79 | - 780.46 | -1 053.40 | -1 522.97 | -1 746.52 |
| Total depreciation | -3.89 | -3.39 | -19.78 | -24.44 | -49.13 |
| EBIT | 800.84 | 1 061.82 | 1 562.68 | 664.64 | 1 674.41 |
| Other financial income | 0.24 | ||||
| Other financial expenses | -7.35 | -9.08 | -16.51 | -1.13 | |
| Pre-tax profit | 800.84 | 1 054.48 | 1 553.60 | 648.13 | 1 673.52 |
| Income taxes | - 176.08 | - 229.84 | - 356.82 | - 146.33 | - 375.78 |
| Net earnings | 624.76 | 824.63 | 1 196.78 | 501.80 | 1 297.75 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 11.66 | 8.28 | 28.50 | 54.05 | 291.92 |
| Tangible assets total | 11.66 | 8.28 | 28.50 | 54.05 | 291.92 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 131.34 | 434.56 | 1 344.83 | 903.98 | 1 118.94 |
| Prepayments and accrued income | 448.50 | ||||
| Current other receivables | 1 626.70 | 3 202.53 | 196.86 | 196.86 | 1 778.25 |
| Current deferred tax assets | 0.33 | 2.63 | |||
| Short term receivables total | 1 758.04 | 3 637.09 | 1 990.52 | 1 103.47 | 2 897.19 |
| Cash and bank deposits | 1 245.43 | 822.14 | 693.27 | 1 660.73 | 942.57 |
| Cash and cash equivalents | 1 245.43 | 822.14 | 693.27 | 1 660.73 | 942.57 |
| Balance sheet total (assets) | 3 015.14 | 4 467.51 | 2 712.29 | 2 818.26 | 4 131.68 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 114.40 | ||||
| Other reserves | - 114.40 | ||||
| Retained earnings | 1 678.36 | 2 303.12 | 127.76 | 1 210.14 | 1 711.94 |
| Profit of the financial year | 624.76 | 824.63 | 1 196.78 | 501.80 | 1 297.75 |
| Shareholders equity total | 2 353.12 | 3 177.76 | 1 374.54 | 1 761.94 | 3 059.68 |
| Provisions | 6.80 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 67.72 | 347.64 | 404.12 | 70.16 | 246.79 |
| Short-term deferred tax liabilities | 176.08 | 229.84 | 357.15 | 148.63 | 366.34 |
| Other non-interest bearing current liabilities | 418.21 | 712.27 | 576.49 | 837.52 | 452.06 |
| Current liabilities total | 662.01 | 1 289.75 | 1 337.75 | 1 056.32 | 1 065.19 |
| Balance sheet total (liabilities) | 3 015.14 | 4 467.51 | 2 712.29 | 2 818.26 | 4 131.68 |
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.