Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 8 806.81 | 9 089.41 | 8 732.98 | 9 018.28 | 9 416.44 |
| Employee benefit expenses | -6 467.99 | -5 718.35 | -5 166.83 | -5 101.64 | -5 701.21 |
| Other operating expenses | -8.03 | -0.83 | -0.88 | ||
| Total depreciation | - 311.54 | - 317.32 | - 317.32 | - 311.54 | - 371.55 |
| EBIT | 2 027.29 | 3 053.74 | 3 240.80 | 3 604.28 | 3 342.81 |
| Other financial income | 1.75 | 13.33 | 7.16 | 7.54 | 8.60 |
| Other financial expenses | -91.64 | -75.23 | -50.60 | -32.50 | -15.69 |
| Pre-tax profit | 1 937.40 | 2 991.83 | 3 197.35 | 3 579.32 | 3 335.72 |
| Net earnings | 1 937.40 | 2 991.83 | 3 197.35 | 3 579.32 | 3 335.72 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 1 891.67 | 1 791.67 | 1 691.67 | 1 591.67 | 1 491.67 |
| Intangible assets total | 1 891.67 | 1 791.67 | 1 691.67 | 1 591.67 | 1 491.67 |
| Buildings | 101.87 | ||||
| Machinery and equipment | 1 174.77 | 957.46 | 740.15 | 528.61 | 920.53 |
| Tangible assets total | 1 174.77 | 957.46 | 740.15 | 528.61 | 1 022.40 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 150.00 | 387.87 | 283.59 | 517.99 | 367.51 |
| Inventories total | 150.00 | 387.87 | 283.59 | 517.99 | 367.51 |
| Current trade debtors | 503.76 | 465.60 | 587.98 | 516.14 | 380.63 |
| Prepayments and accrued income | 22.44 | 14.25 | 89.55 | 88.42 | 14.47 |
| Current other receivables | 37.21 | 431.44 | 123.04 | 13.44 | 177.47 |
| Short term receivables total | 563.41 | 911.28 | 800.57 | 618.00 | 572.58 |
| Cash and bank deposits | 25.91 | 23.43 | 207.35 | 458.29 | 272.69 |
| Cash and cash equivalents | 25.91 | 23.43 | 207.35 | 458.29 | 272.69 |
| Balance sheet total (assets) | 3 805.76 | 4 071.71 | 3 723.32 | 3 714.56 | 3 726.85 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | -2 186.61 | ||||
| Retained earnings | -1 944.69 | -1 327.48 | - 865.51 | - 340.81 | |
| Profit of the financial year | 1 937.40 | 2 991.83 | 3 197.35 | 3 579.32 | 3 335.72 |
| Shareholders equity total | - 249.22 | 1 047.14 | 1 869.87 | 2 713.81 | 2 994.91 |
| Non-current other liabilities | 109.20 | 190.61 | |||
| Non-current liabilities total | 109.20 | 190.61 | |||
| Current loans from credit institutions | 3 144.33 | 1 607.62 | 855.76 | 290.88 | |
| Advances received | 22.71 | ||||
| Current trade creditors | 250.11 | 197.59 | 315.92 | 186.97 | 253.98 |
| Other non-interest bearing current liabilities | 528.63 | 1 028.75 | 681.78 | 522.90 | 477.96 |
| Current liabilities total | 3 945.77 | 2 833.95 | 1 853.46 | 1 000.75 | 731.94 |
| Balance sheet total (liabilities) | 3 805.76 | 4 071.71 | 3 723.32 | 3 714.56 | 3 726.85 |
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.