Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 025.27 | 3 530.59 | 5 855.73 | 3 866.45 | 3 075.96 |
| Employee benefit expenses | -2 065.30 | -2 489.65 | -3 587.10 | -3 084.33 | -2 423.86 |
| Total depreciation | - 195.25 | - 195.25 | - 224.38 | - 231.03 | - 231.03 |
| EBIT | 764.72 | 845.69 | 2 044.25 | 551.09 | 421.07 |
| Other financial income | 15.23 | 0.25 | |||
| Other financial expenses | -91.79 | - 108.55 | -58.59 | -35.70 | -62.08 |
| Pre-tax profit | 688.15 | 737.38 | 1 985.66 | 515.38 | 358.98 |
| Income taxes | - 169.46 | - 195.55 | - 490.51 | - 154.87 | - 108.01 |
| Net earnings | 518.69 | 541.83 | 1 495.16 | 360.51 | 250.98 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Goodwill | 1 137.81 | 992.56 | 847.31 | 702.05 | 556.80 |
| Intangible assets total | 1 137.81 | 992.56 | 847.31 | 702.05 | 556.80 |
| Machinery and equipment | 241.67 | 191.67 | 351.07 | 265.29 | 179.51 |
| Tangible assets total | 241.67 | 191.67 | 351.07 | 265.29 | 179.51 |
| Other receivables | 84.00 | ||||
| Investments total | 84.00 | ||||
| Non-current loans receivable | 6.91 | 90.91 | 90.91 | 90.91 | 90.91 |
| Non-current other receivables | 84.00 | 84.00 | 84.00 | 84.00 | 84.00 |
| Long term receivables total | 90.91 | 174.91 | 174.91 | 174.91 | 174.91 |
| Inventories total | |||||
| Current trade debtors | 209.94 | 138.53 | 205.08 | 476.93 | 1 294.65 |
| Prepayments and accrued income | 5.68 | 17.45 | 15.23 | 26.64 | 33.38 |
| Current other receivables | -78.98 | 58.30 | 239.40 | 9.68 | 1.50 |
| Current deferred tax assets | 78.98 | ||||
| Short term receivables total | 215.62 | 214.27 | 459.71 | 513.25 | 1 329.53 |
| Cash and bank deposits | 1 156.66 | 1 296.53 | 2 286.74 | 541.93 | 946.76 |
| Cash and cash equivalents | 1 156.66 | 1 296.53 | 2 286.74 | 541.93 | 946.76 |
| Balance sheet total (assets) | 2 926.66 | 2 869.94 | 4 119.73 | 2 197.44 | 3 187.52 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 365.00 | 1 858.45 | 911.00 | ||
| Retained earnings | - 332.23 | - 178.54 | -1 495.16 | 300.00 | - 250.49 |
| Profit of the financial year | 518.69 | 541.83 | 1 495.16 | 360.51 | 250.98 |
| Shareholders equity total | 236.46 | 778.29 | 1 908.45 | 710.51 | 961.49 |
| Provisions | 31.08 | 45.44 | 102.33 | 103.24 | 102.63 |
| Non-current loans from credit institutions | 611.16 | ||||
| Non-current other liabilities | 210.47 | 146.93 | 181.72 | ||
| Non-current deferred tax liabilities | 59.40 | 181.19 | 433.62 | 335.68 | 292.38 |
| Non-current liabilities total | 881.02 | 328.12 | 615.34 | 335.68 | 292.38 |
| Current loans from credit institutions | 518.74 | 1.31 | 316.23 | ||
| Advances received | 170.00 | 80.00 | 35.00 | 426.78 | 223.50 |
| Current trade creditors | 246.71 | 60.62 | 84.98 | 70.24 | 122.82 |
| Current owed to participating | 24.06 | 14.00 | |||
| Current owed to group member | 25.56 | 83.46 | 12.90 | ||
| Other non-interest bearing current liabilities | 793.03 | 1 493.99 | 1 360.73 | 542.88 | 1 154.47 |
| Accruals and deferred income | 6.80 | ||||
| Current liabilities total | 1 778.09 | 1 718.08 | 1 493.61 | 1 048.01 | 1 831.02 |
| Balance sheet total (liabilities) | 2 926.66 | 2 869.94 | 4 119.73 | 2 197.44 | 3 187.52 |
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.