Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 403.48 | 559.50 | 554.36 | 618.86 | 1 056.21 |
| Employee benefit expenses | - 231.62 | - 285.69 | - 299.29 | - 334.35 | - 351.85 |
| Other operating expenses | -13.81 | ||||
| Total depreciation | -2.00 | ||||
| EBIT | 169.86 | 273.81 | 255.06 | 284.51 | 690.55 |
| Other financial income | 39.58 | 0.47 | |||
| Other financial expenses | -42.82 | -15.16 | 23.42 | -54.61 | -41.57 |
| Pre-tax profit | 127.04 | 298.23 | 278.48 | 229.91 | 649.45 |
| Income taxes | -29.48 | -65.91 | -61.86 | -51.28 | - 143.35 |
| Net earnings | 97.56 | 232.32 | 216.61 | 178.62 | 506.09 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 16.88 | 16.88 | 16.88 | ||
| Investments total | 16.88 | 16.88 | 16.88 | ||
| Long term receivables total | |||||
| Finished products/goods | 1 172.27 | 1 538.10 | 1 399.91 | 1 333.62 | 1 610.53 |
| Advance payments | 50.39 | 254.43 | 136.10 | 102.75 | |
| Inventories total | 1 222.66 | 1 792.53 | 1 536.00 | 1 436.37 | 1 610.53 |
| Current trade debtors | 342.90 | 181.79 | 707.22 | 584.27 | 551.20 |
| Current amounts owed by group member comp. | 22.24 | ||||
| Current other receivables | 95.34 | 21.56 | 22.69 | 18.46 | |
| Short term receivables total | 438.24 | 203.35 | 729.91 | 584.27 | 591.91 |
| Cash and bank deposits | 6.16 | 18.79 | 10.70 | 173.93 | 530.80 |
| Cash and cash equivalents | 6.16 | 18.79 | 10.70 | 173.93 | 530.80 |
| Balance sheet total (assets) | 1 683.94 | 2 031.54 | 2 293.49 | 2 194.58 | 2 733.24 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 85.00 | 85.00 | 85.00 | 85.00 | 85.00 |
| Shares repurchased | 72.99 | 202.44 | |||
| Retained earnings | 595.68 | 693.24 | 925.61 | 1 069.23 | 1 045.42 |
| Profit of the financial year | 97.56 | 232.32 | 216.61 | 178.62 | 506.09 |
| Shareholders equity total | 778.24 | 1 010.56 | 1 227.22 | 1 405.85 | 1 838.95 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 51.70 | 95.90 | 145.57 | ||
| Current trade creditors | 548.58 | 583.68 | 729.59 | 688.52 | 724.99 |
| Short-term deferred tax liabilities | 29.48 | 60.91 | 47.86 | 45.28 | 117.35 |
| Other non-interest bearing current liabilities | 275.94 | 280.49 | 143.24 | 54.93 | 51.95 |
| Current liabilities total | 905.70 | 1 020.98 | 1 066.26 | 788.73 | 894.29 |
| Balance sheet total (liabilities) | 1 683.94 | 2 031.54 | 2 293.49 | 2 194.58 | 2 733.24 |
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.