Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 283.96 | 2 835.22 | 1 598.28 | 2 856.03 | 2 233.64 |
| Employee benefit expenses | -1 665.41 | -2 213.22 | -1 739.95 | -1 717.04 | -1 732.29 |
| Total depreciation | -33.54 | -49.02 | -46.70 | -32.48 | -54.03 |
| EBIT | 585.01 | 572.98 | - 188.37 | 1 106.51 | 447.32 |
| Other financial income | 42.94 | 100.64 | 4.66 | 76.98 | 120.83 |
| Other financial expenses | - 367.12 | - 524.85 | - 249.99 | - 230.17 | - 198.62 |
| Net income from associates (fin.) | -50.00 | 0.05 | |||
| Pre-tax profit | 210.83 | 148.81 | - 433.70 | 953.32 | 369.52 |
| Income taxes | -90.88 | -20.71 | 77.40 | - 218.41 | 13.59 |
| Net earnings | 119.95 | 128.10 | - 356.30 | 734.91 | 383.11 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 25.18 | ||||
| Machinery and equipment | 153.82 | 104.80 | 58.10 | 182.44 | 103.22 |
| Tangible assets total | 153.82 | 104.80 | 58.10 | 182.44 | 128.41 |
| Other receivables | 104.00 | 104.00 | 114.72 | ||
| Investments total | 104.00 | 104.00 | 114.72 | ||
| Non-current other receivables | 86.45 | 60.00 | |||
| Long term receivables total | 86.45 | 60.00 | |||
| Finished products/goods | 3 125.50 | 3 424.45 | 2 785.05 | 2 377.22 | 3 191.82 |
| Advance payments | 31.50 | ||||
| Inventories total | 3 125.50 | 3 424.45 | 2 816.55 | 2 377.22 | 3 191.82 |
| Current trade debtors | 2 836.86 | 2 850.90 | 1 837.10 | 821.48 | 3 661.39 |
| Current amounts owed by group member comp. | 31.32 | 195.42 | 267.09 | 345.68 | |
| Prepayments and accrued income | 26.58 | 20.00 | 27.07 | 43.59 | 22.18 |
| Current other receivables | 8.42 | 192.91 | 107.19 | 77.92 | 2 764.92 |
| Current deferred tax assets | 67.13 | 103.00 | 116.59 | ||
| Short term receivables total | 2 903.18 | 3 063.81 | 2 233.93 | 1 313.09 | 6 910.76 |
| Cash and bank deposits | 196.37 | 452.80 | 34.51 | 778.22 | 397.32 |
| Cash and cash equivalents | 196.37 | 452.80 | 34.51 | 778.22 | 397.32 |
| Balance sheet total (assets) | 6 465.33 | 7 105.85 | 5 247.09 | 4 754.96 | 10 743.03 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 300.00 | ||||
| Retained earnings | 899.34 | 1 019.29 | 1 147.39 | 491.09 | 1 226.00 |
| Profit of the financial year | 119.95 | 128.10 | - 356.30 | 734.91 | 383.11 |
| Shareholders equity total | 1 069.29 | 1 197.39 | 841.09 | 1 576.00 | 1 659.11 |
| Provisions | 16.79 | 10.27 | |||
| Non-current other liabilities | 24.13 | 91.07 | 92.09 | ||
| Non-current liabilities total | 24.13 | 91.07 | 92.09 | ||
| Current loans from credit institutions | 3 637.40 | 3 738.54 | 2 837.66 | 2 201.64 | 3 036.49 |
| Advances received | 96.96 | ||||
| Current trade creditors | 421.16 | 758.07 | 1 243.56 | 482.26 | 5 789.62 |
| Current owed to participating | 687.51 | 716.32 | 123.09 | 158.85 | 10.60 |
| Current owed to group member | 321.86 | 264.57 | 75.76 | ||
| Short-term deferred tax liabilities | 92.57 | 27.23 | 254.28 | ||
| Other non-interest bearing current liabilities | 97.64 | 302.40 | 109.60 | 81.93 | 171.44 |
| Current liabilities total | 5 355.11 | 5 807.13 | 4 313.90 | 3 178.96 | 9 083.92 |
| Balance sheet total (liabilities) | 6 465.33 | 7 105.85 | 5 247.09 | 4 754.96 | 10 743.03 |
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.