Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 13 593.01 | 13 218.54 | 19 393.82 | 15 134.63 | 12 125.69 |
| Employee benefit expenses | -3 572.80 | -3 718.21 | -4 579.45 | -2 992.97 | -3 121.63 |
| Total depreciation | -83.63 | - 208.90 | - 209.47 | - 219.47 | - 359.26 |
| EBIT | 9 936.59 | 9 291.43 | 14 604.90 | 11 922.19 | 8 644.80 |
| Other financial income | 1 444.40 | 2 553.19 | 3 731.65 | 143.09 | 7 748.20 |
| Other financial expenses | -24.55 | - 111.97 | -72.26 | -4 310.79 | - 699.56 |
| Pre-tax profit | 11 356.44 | 11 732.65 | 18 264.29 | 7 754.50 | 15 693.43 |
| Income taxes | -2 504.19 | -2 583.03 | -4 019.66 | -1 714.55 | -3 464.32 |
| Net earnings | 8 852.25 | 9 149.62 | 14 244.62 | 6 039.94 | 12 229.11 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 200.25 | 223.71 | 166.98 | 110.25 | 53.52 |
| Machinery and equipment | 352.26 | 577.85 | 425.11 | 912.37 | 724.84 |
| Tangible assets total | 552.51 | 801.56 | 592.09 | 1 022.62 | 778.36 |
| Investments total | |||||
| Non-current other receivables | 105.69 | 105.18 | 105.18 | 5.18 | 65.18 |
| Long term receivables total | 105.69 | 105.18 | 105.18 | 5.18 | 65.18 |
| Raw materials and consumables | 80.00 | 110.00 | 140.00 | 165.00 | 190.00 |
| Finished products/goods | 6 277.60 | 5 099.97 | 8 850.12 | 10 812.65 | 9 095.67 |
| Inventories total | 6 357.60 | 5 209.97 | 8 990.12 | 10 977.65 | 9 285.67 |
| Current trade debtors | 2 786.39 | 2 120.22 | 2 022.36 | 2 333.17 | 1 663.96 |
| Current amounts owed by group member comp. | 9 102.74 | 5 035.41 | |||
| Prepayments and accrued income | 36.59 | ||||
| Current other receivables | 533.27 | 849.71 | 2 191.98 | 1 189.06 | 157.58 |
| Current deferred tax assets | 141.00 | 210.00 | 212.00 | 114.23 | 156.85 |
| Short term receivables total | 3 497.25 | 12 282.67 | 9 461.75 | 3 636.46 | 1 978.38 |
| Other current investments | 4 410.45 | 5 963.03 | 12 171.70 | 15 383.19 | 23 904.26 |
| Cash and bank deposits | 10 411.55 | 1 862.97 | 2 759.71 | 1 803.34 | 19 668.97 |
| Cash and cash equivalents | 14 822.00 | 7 826.00 | 14 931.41 | 17 186.54 | 43 573.23 |
| Balance sheet total (assets) | 25 335.05 | 26 225.38 | 34 080.55 | 32 828.46 | 55 680.83 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 8 000.00 | 8 500.00 | 14 000.00 | 6 000.00 | 12 000.00 |
| Retained earnings | 2 738.99 | 3 091.23 | -1 759.15 | 6 485.48 | 525.42 |
| Profit of the financial year | 8 852.25 | 9 149.62 | 14 244.62 | 6 039.94 | 12 229.11 |
| Shareholders equity total | 19 716.23 | 20 865.85 | 26 610.48 | 18 650.42 | 24 879.53 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 12.08 | 0.27 | 0.54 | 0.50 | |
| Current trade creditors | 761.06 | 2 254.47 | 3 113.15 | 1 603.23 | 1 305.94 |
| Current owed to group member | 2 157.07 | 10 809.18 | 25 599.96 | ||
| Short-term deferred tax liabilities | 2 420.63 | 2 645.05 | 4 014.82 | 1 596.39 | 3 481.86 |
| Other non-interest bearing current liabilities | 280.05 | 447.93 | 341.84 | 168.70 | 413.03 |
| Current liabilities total | 5 618.81 | 5 359.53 | 7 470.08 | 14 178.03 | 30 801.29 |
| Balance sheet total (liabilities) | 25 335.05 | 26 225.38 | 34 080.55 | 32 828.46 | 55 680.83 |
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.