Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 875.51 | 562.09 | |||
| Other operating income | 69.00 | ||||
| Costs of manufacturing | - 139.52 | -53.57 | |||
| External services | -79.20 | -46.59 | |||
| Gross profit | 656.80 | 530.93 | 885.12 | 1 385.93 | 1 337.15 |
| Employee benefit expenses | - 665.95 | - 476.62 | - 817.18 | - 954.13 | - 817.41 |
| Total depreciation | -9.38 | -17.03 | -17.97 | -31.02 | -13.12 |
| EBIT | -18.53 | 37.29 | 49.97 | 400.78 | 506.62 |
| Other financial expenses | -0.64 | -1.80 | -3.08 | -2.69 | -0.03 |
| Pre-tax profit | -19.18 | 35.49 | 46.89 | 398.09 | 506.59 |
| Income taxes | -1.05 | -4.00 | -10.65 | -89.74 | - 118.41 |
| Net earnings | -20.22 | 31.49 | 36.23 | 308.35 | 388.18 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 13.50 | 27.00 | 24.00 | 21.00 | |
| Tangible assets total | 13.50 | 27.00 | 24.00 | 21.00 | |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 107.64 | 61.44 | 48.41 | 44.87 | |
| Short term receivables total | 107.64 | 61.44 | 48.41 | 44.87 | |
| Cash and bank deposits | 220.32 | 158.91 | 244.50 | 703.79 | 965.74 |
| Cash and cash equivalents | 220.32 | 158.91 | 244.50 | 703.79 | 965.74 |
| Balance sheet total (assets) | 233.82 | 266.54 | 332.94 | 776.20 | 1 031.60 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 117.80 | 122.00 | |||
| Other reserves | 10.53 | 18.40 | |||
| Retained earnings | 30.75 | 2.65 | 12.54 | -69.02 | 117.33 |
| Profit of the financial year | -20.22 | 31.49 | 36.23 | 308.35 | 388.18 |
| Shareholders equity total | 21.05 | 52.55 | 88.78 | 397.13 | 667.51 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 2.00 | 11.00 | 90.00 | 115.00 | |
| Other non-interest bearing current liabilities | 212.76 | 212.00 | 233.16 | 289.08 | 249.10 |
| Current liabilities total | 212.76 | 214.00 | 244.16 | 379.08 | 364.10 |
| Balance sheet total (liabilities) | 233.82 | 266.54 | 332.94 | 776.20 | 1 031.60 |
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.