Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 717.37 | 795.44 | 1 052.12 | 1 372.09 | 495.49 |
| Employee benefit expenses | - 217.52 | - 280.82 | - 258.12 | - 151.38 | - 223.80 |
| Other operating expenses | -16.01 | ||||
| Total depreciation | -17.90 | -12.44 | -13.23 | -22.90 | -15.00 |
| EBIT | 481.95 | 502.19 | 780.77 | 1 181.80 | 256.69 |
| Other financial income | 5.03 | 10.31 | 14.56 | 36.30 | 9.07 |
| Other financial expenses | -8.86 | -16.29 | -4.10 | -0.65 | -0.39 |
| Pre-tax profit | 478.12 | 496.21 | 791.22 | 1 217.45 | 265.36 |
| Income taxes | - 101.09 | - 110.17 | - 175.14 | - 269.52 | -59.13 |
| Net earnings | 377.02 | 386.04 | 616.08 | 947.93 | 206.24 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 23.70 | 86.26 | 89.82 | 50.92 | 35.92 |
| Tangible assets total | 23.70 | 86.26 | 89.82 | 50.92 | 35.92 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 511.25 | 376.60 | 382.78 | 746.92 | 403.01 |
| Inventories total | 511.25 | 376.60 | 382.78 | 746.92 | 403.01 |
| Current trade debtors | 392.53 | 210.13 | 45.62 | 246.05 | 340.01 |
| Current amounts owed by group member comp. | 43.05 | 600.22 | 831.28 | 808.10 | |
| Current other receivables | 3.01 | ||||
| Current deferred tax assets | 17.03 | 12.83 | 2.58 | 49.73 | |
| Short term receivables total | 452.60 | 823.18 | 876.90 | 1 056.73 | 392.76 |
| Cash and bank deposits | 88.60 | 229.95 | 289.61 | 201.29 | 294.64 |
| Cash and cash equivalents | 88.60 | 229.95 | 289.61 | 201.29 | 294.64 |
| Balance sheet total (assets) | 1 076.16 | 1 515.98 | 1 639.11 | 2 055.85 | 1 126.33 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 200.00 | 350.00 | 600.00 | 1 000.00 | |
| Retained earnings | 75.88 | 102.90 | - 111.06 | - 494.98 | 452.95 |
| Profit of the financial year | 377.02 | 386.04 | 616.08 | 947.93 | 206.24 |
| Shareholders equity total | 702.90 | 888.94 | 1 155.01 | 1 502.95 | 709.19 |
| Provisions | 1.39 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 12.00 | 23.80 | 23.80 | 11.80 | 64.96 |
| Current owed to participating | 69.89 | 4.00 | 5.70 | ||
| Short-term deferred tax liabilities | 118.77 | 105.97 | 160.93 | 273.48 | 106.28 |
| Other non-interest bearing current liabilities | 172.59 | 497.27 | 293.98 | 261.92 | 245.90 |
| Current liabilities total | 373.26 | 627.04 | 482.71 | 552.90 | 417.14 |
| Balance sheet total (liabilities) | 1 076.16 | 1 515.98 | 1 639.11 | 2 055.85 | 1 126.33 |
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.