Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 698.79 | 1 140.38 | 1 295.28 | 1 386.48 | 1 640.87 |
| Employee benefit expenses | - 623.50 | - 969.85 | -1 099.04 | -1 165.69 | -1 243.25 |
| Total depreciation | -53.88 | -35.82 | -6.65 | -6.65 | -6.65 |
| EBIT | 21.41 | 134.72 | 189.59 | 214.13 | 390.98 |
| Other financial income | 0.00 | 0.01 | 0.20 | ||
| Other financial expenses | -0.74 | -2.47 | -3.08 | -1.49 | -1.10 |
| Pre-tax profit | 20.67 | 132.25 | 186.52 | 212.64 | 390.08 |
| Income taxes | -5.64 | -29.58 | -44.55 | -47.67 | -90.25 |
| Net earnings | 15.02 | 102.68 | 141.98 | 164.97 | 299.82 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 29.17 | ||||
| Intangible assets total | 29.17 | ||||
| Machinery and equipment | 29.38 | 22.72 | 16.07 | 9.42 | 2.77 |
| Tangible assets total | 29.38 | 22.72 | 16.07 | 9.42 | 2.77 |
| Investments total | |||||
| Long term receivables total | |||||
| Semifinished products | 10.00 | 52.50 | 28.63 | 20.11 | 26.06 |
| Inventories total | 10.00 | 52.50 | 28.63 | 20.11 | 26.06 |
| Current trade debtors | 8.56 | 151.05 | 162.18 | 208.22 | 325.30 |
| Prepayments and accrued income | 2.32 | ||||
| Current other receivables | 40.00 | ||||
| Current deferred tax assets | 18.74 | 27.01 | 4.31 | 4.67 | |
| Short term receivables total | 29.62 | 178.05 | 166.48 | 248.22 | 329.97 |
| Cash and bank deposits | 315.73 | 386.80 | 546.20 | 522.55 | 847.46 |
| Cash and cash equivalents | 315.73 | 386.80 | 546.20 | 522.55 | 847.46 |
| Balance sheet total (assets) | 413.89 | 640.08 | 757.38 | 800.30 | 1 206.26 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 55.00 | 63.00 | 164.40 | 117.80 | 122.00 |
| Other reserves | -50.00 | ||||
| Retained earnings | -12.80 | -60.78 | - 122.50 | -98.32 | -55.36 |
| Profit of the financial year | 15.02 | 102.68 | 141.98 | 164.97 | 299.82 |
| Shareholders equity total | 107.22 | 154.90 | 183.88 | 234.44 | 416.47 |
| Provisions | 2.07 | ||||
| Non-current deferred tax liabilities | 18.23 | 28.03 | 35.29 | 92.00 | |
| Non-current liabilities total | 18.23 | 28.03 | 35.29 | 92.00 | |
| Current trade creditors | 93.68 | 143.78 | 144.15 | 141.72 | 216.42 |
| Current owed to participating | 46.14 | 6.14 | 6.14 | ||
| Short-term deferred tax liabilities | 8.23 | 22.03 | 29.29 | ||
| Other non-interest bearing current liabilities | 212.99 | 323.17 | 346.96 | 358.60 | 445.94 |
| Current liabilities total | 306.67 | 466.95 | 545.47 | 528.49 | 697.80 |
| Balance sheet total (liabilities) | 413.89 | 640.08 | 757.38 | 800.30 | 1 206.26 |
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.