Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 302.42 | 2 199.14 | 2 611.98 | 2 997.43 | 2 956.74 |
| Employee benefit expenses | - 527.11 | - 498.70 | - 418.58 | - 456.65 | - 365.33 |
| Other operating expenses | -6.06 | ||||
| Total depreciation | - 853.33 | - 853.33 | - 853.33 | - 703.33 | - 653.33 |
| EBIT | 921.97 | 847.11 | 1 340.07 | 1 831.39 | 1 938.07 |
| Other financial expenses | - 368.15 | - 245.92 | - 204.50 | - 229.79 | - 356.28 |
| Pre-tax profit | 553.82 | 601.19 | 1 135.57 | 1 601.60 | 1 581.79 |
| Income taxes | - 121.84 | - 132.40 | - 250.10 | - 353.33 | - 348.40 |
| Net earnings | 431.98 | 468.79 | 885.47 | 1 248.26 | 1 233.39 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 8 003.33 | 7 350.00 | 6 696.67 | 6 043.34 | 5 390.00 |
| Intangible assets total | 8 003.33 | 7 350.00 | 6 696.67 | 6 043.34 | 5 390.00 |
| Buildings | 112.50 | 62.50 | 12.50 | ||
| Machinery and equipment | 337.50 | 187.50 | 37.50 | ||
| Tangible assets total | 450.00 | 250.00 | 50.00 | ||
| Other receivables | 160.00 | 160.00 | 160.32 | 164.61 | 182.09 |
| Investments total | 160.00 | 160.00 | 160.32 | 164.61 | 182.09 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 520.60 | 553.52 | 677.90 | 647.76 | 494.52 |
| Current amounts owed by group member comp. | 150.08 | 264.81 | 2 058.20 | 1 975.67 | 2 544.48 |
| Current other receivables | 22.50 | 38.49 | |||
| Current deferred tax assets | 32.63 | 6.26 | |||
| Short term receivables total | 725.81 | 863.08 | 2 736.10 | 2 623.43 | 3 039.00 |
| Cash and bank deposits | 9.06 | 0.18 | 0.40 | 0.10 | |
| Cash and cash equivalents | 9.06 | 0.18 | 0.40 | 0.10 | |
| Balance sheet total (assets) | 9 348.20 | 8 623.08 | 9 643.26 | 8 831.78 | 8 611.19 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 350.00 | 750.00 | 1 150.00 | 1 200.00 | |
| Retained earnings | - 486.44 | - 404.47 | - 685.68 | - 950.21 | - 901.95 |
| Profit of the financial year | 431.98 | 468.79 | 885.47 | 1 248.26 | 1 233.39 |
| Shareholders equity total | -4.46 | 464.32 | 999.79 | 1 498.05 | 1 581.44 |
| Provisions | 346.49 | 582.67 | 829.11 | 992.17 | 1 163.78 |
| Non-current loans from credit institutions | 5 428.00 | 5 101.98 | 5 480.50 | 4 480.86 | 3 796.14 |
| Non-current owed to group member | 605.63 | 305.63 | 5.63 | ||
| Non-current other liabilities | 15.10 | 41.91 | 42.74 | ||
| Non-current liabilities total | 6 048.73 | 5 449.52 | 5 528.87 | 4 480.86 | 3 796.14 |
| Current loans from credit institutions | 2 167.47 | 1 663.01 | 1 852.45 | 1 164.98 | 1 567.01 |
| Current trade creditors | 22.50 | 22.50 | 402.20 | 452.53 | 244.76 |
| Current owed to group member | 381.90 | 32.08 | 19.55 | ||
| Short-term deferred tax liabilities | 3.65 | 190.28 | 176.79 | ||
| Other non-interest bearing current liabilities | 385.57 | 408.98 | 27.19 | 52.91 | 61.71 |
| Current liabilities total | 2 957.45 | 2 126.57 | 2 285.49 | 1 860.70 | 2 069.83 |
| Balance sheet total (liabilities) | 9 348.20 | 8 623.08 | 9 643.26 | 8 831.78 | 8 611.19 |
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.