Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 043.88 | 2 686.33 | 3 923.19 | 3 237.06 | 3 073.55 |
| Employee benefit expenses | -2 690.57 | -2 585.06 | -2 557.20 | -2 540.00 | -2 565.46 |
| Total depreciation | - 202.29 | - 231.48 | - 312.20 | - 242.11 | - 265.36 |
| EBIT | 151.02 | - 130.21 | 1 053.80 | 454.95 | 242.73 |
| Other financial expenses | -45.19 | -13.27 | -7.84 | -11.67 | -28.51 |
| Pre-tax profit | 105.83 | - 143.47 | 1 045.95 | 443.28 | 214.23 |
| Income taxes | -24.01 | 14.80 | - 217.68 | - 108.54 | -49.06 |
| Net earnings | 81.82 | - 128.67 | 828.27 | 334.74 | 165.17 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 1 124.12 | 999.22 | 874.32 | 749.42 | 624.51 |
| Intangible assets total | 1 124.12 | 999.22 | 874.32 | 749.42 | 624.51 |
| Buildings | 112.28 | 99.92 | 87.56 | 75.19 | 71.83 |
| Machinery and equipment | 184.32 | 402.28 | 299.70 | 262.86 | 256.76 |
| Tangible assets total | 296.60 | 502.20 | 387.26 | 338.05 | 328.59 |
| Other receivables | 78.00 | 78.00 | 78.00 | 78.00 | 78.00 |
| Investments total | 78.00 | 78.00 | 78.00 | 78.00 | 78.00 |
| Long term receivables total | |||||
| Raw materials and consumables | 419.69 | 386.22 | 473.09 | 765.70 | 716.36 |
| Inventories total | 419.69 | 386.22 | 473.09 | 765.70 | 716.36 |
| Current trade debtors | 483.09 | 845.62 | 2 028.70 | 2 334.10 | 2 515.30 |
| Current other receivables | 279.50 | 63.49 | 486.39 | 283.71 | 91.50 |
| Short term receivables total | 762.59 | 909.10 | 2 515.09 | 2 617.81 | 2 606.80 |
| Cash and bank deposits | 553.28 | 856.15 | 121.06 | 62.09 | 0.12 |
| Cash and cash equivalents | 553.28 | 856.15 | 121.06 | 62.09 | 0.12 |
| Balance sheet total (assets) | 3 234.28 | 3 730.89 | 4 448.81 | 4 611.07 | 4 354.39 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 152.50 | 157.00 | 164.00 | ||
| Retained earnings | 1 651.67 | 1 733.49 | 1 452.32 | 2 123.59 | 2 294.33 |
| Profit of the financial year | 81.82 | - 128.67 | 828.27 | 334.74 | 165.17 |
| Shareholders equity total | 1 773.49 | 1 644.82 | 2 473.09 | 2 655.33 | 2 663.50 |
| Provisions | 261.44 | 244.00 | 208.00 | 172.00 | 128.00 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 320.67 | ||||
| Current trade creditors | 561.07 | 603.27 | 294.58 | 652.80 | 311.62 |
| Current owed to participating | 102.34 | 79.33 | 75.87 | 25.87 | 25.87 |
| Short-term deferred tax liabilities | 56.14 | 225.68 | 120.84 | 43.06 | |
| Other non-interest bearing current liabilities | 479.79 | 1 159.47 | 1 171.59 | 984.24 | 861.67 |
| Current liabilities total | 1 199.35 | 1 842.07 | 1 767.72 | 1 783.74 | 1 562.89 |
| Balance sheet total (liabilities) | 3 234.28 | 3 730.89 | 4 448.81 | 4 611.07 | 4 354.39 |
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.