Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 12 883.74 | 24 037.74 | 27 255.37 | 34 465.79 | 37 230.20 |
| Employee benefit expenses | -3 904.53 | -16 686.74 | -19 699.06 | -22 654.31 | -25 704.26 |
| Other operating expenses | -67.98 | -87.50 | |||
| Total depreciation | - 279.69 | - 577.96 | - 325.05 | - 363.29 | - 379.21 |
| EBIT | 8 699.52 | 6 773.03 | 7 163.27 | 11 448.19 | 11 059.22 |
| Other financial income | 102.45 | 108.69 | 2.24 | 148.36 | 379.47 |
| Other financial expenses | -69.74 | -35.17 | - 160.94 | - 434.80 | - 146.95 |
| Net income from associates (fin.) | - 428.29 | ||||
| Pre-tax profit | 8 732.23 | 6 846.55 | 7 004.57 | 11 161.75 | 10 863.45 |
| Income taxes | -1 932.58 | -1 371.58 | -1 425.47 | -2 460.92 | -2 594.49 |
| Net earnings | 6 799.65 | 5 474.97 | 5 579.10 | 8 700.83 | 8 268.96 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 1 142.36 | 860.54 | 70.16 | ||
| Machinery and equipment | 242.66 | 312.82 | 185.79 | 1 050.70 | 671.49 |
| Tangible assets total | 242.66 | 1 455.17 | 1 046.34 | 1 050.70 | 741.65 |
| Holdings in group member companies | 3 350.03 | ||||
| Other receivables | 300.00 | 820.20 | 750.20 | 750.00 | 750.00 |
| Investments total | 300.00 | 820.20 | 750.20 | 750.00 | 4 100.02 |
| Deferred tax assets | 510.62 | ||||
| Long term receivables total | 510.62 | ||||
| Semifinished products | 1 500.30 | 1 373.09 | 1 324.17 | 198.01 | |
| Raw materials and consumables | 8 731.37 | 9 120.97 | 8 649.04 | 9 049.80 | |
| Finished products/goods | 2 150.66 | 2 768.94 | 4 693.16 | 4 029.94 | 5 194.70 |
| Inventories total | 2 150.66 | 13 000.61 | 15 187.22 | 14 003.15 | 14 442.51 |
| Current trade debtors | 3 961.85 | 7 399.83 | 6 537.47 | 3 167.30 | 2 794.53 |
| Current amounts owed by group member comp. | 3 444.55 | 4 818.27 | 10 361.03 | ||
| Current owed by particip. interest comp. | 437.85 | ||||
| Prepayments and accrued income | 677.08 | 682.80 | 725.17 | ||
| Current other receivables | 1 544.20 | 2 743.76 | 859.01 | 859.00 | 90.00 |
| Short term receivables total | 8 950.60 | 10 143.59 | 8 511.41 | 9 527.37 | 13 970.74 |
| Cash and bank deposits | 855.84 | 460.76 | |||
| Cash and cash equivalents | 855.84 | 460.76 | |||
| Balance sheet total (assets) | 11 643.92 | 25 930.20 | 25 495.17 | 26 187.07 | 33 715.68 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 937.50 | 937.50 | 937.50 | 937.50 |
| Shares repurchased | 4 500.00 | 3 000.00 | 3 000.00 | 5 000.00 | 5 500.00 |
| Retained earnings | -5 214.81 | - 379.08 | 2 095.90 | 2 675.00 | 5 875.39 |
| Profit of the financial year | 6 799.65 | 5 474.97 | 5 579.10 | 8 700.83 | 8 268.96 |
| Shareholders equity total | 6 584.84 | 9 033.40 | 11 612.50 | 17 313.33 | 20 581.85 |
| Provisions | 0.98 | 155.63 | 195.78 | ||
| Non-current other liabilities | 58.99 | 524.78 | 625.58 | ||
| Non-current deferred tax liabilities | 1 936.02 | 1 874.53 | 831.09 | 560.79 | 578.18 |
| Non-current liabilities total | 1 995.01 | 2 399.31 | 1 456.67 | 560.79 | 578.18 |
| Current loans from credit institutions | 1 235.06 | 1 236.35 | 7 105.68 | 548.72 | 2 675.74 |
| Advances received | 390.00 | 652.89 | 160.50 | ||
| Current trade creditors | 327.41 | 3 259.47 | 2 669.53 | 2 559.99 | 1 893.53 |
| Current owed to participating | 203.75 | ||||
| Short-term deferred tax liabilities | 4 477.37 | 2 389.04 | 5 063.38 | ||
| Other non-interest bearing current liabilities | 1 110.62 | 4 871.41 | 2 286.54 | 2 659.57 | 2 727.22 |
| Current liabilities total | 3 063.09 | 14 497.49 | 12 425.99 | 8 157.32 | 12 359.87 |
| Balance sheet total (liabilities) | 11 643.92 | 25 930.20 | 25 495.17 | 26 187.07 | 33 715.68 |
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.