Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 873.93 | 1 703.60 | 1 282.79 | 3 030.76 | 3 587.07 |
| Employee benefit expenses | -2 084.04 | -2 194.82 | -1 725.11 | -2 491.38 | -2 958.04 |
| Total depreciation | - 196.43 | - 139.14 | -90.00 | - 180.00 | |
| EBIT | 593.46 | - 630.36 | - 442.32 | 449.38 | 449.02 |
| Other financial income | 70.42 | 300.58 | 611.01 | 489.18 | 656.78 |
| Other financial expenses | -2.26 | -5.67 | -3.47 | -5.42 | -81.04 |
| Net income from associates (fin.) | -5.98 | -3.40 | -5.44 | ||
| Pre-tax profit | 655.64 | - 338.85 | 159.78 | 933.14 | 1 024.77 |
| Income taxes | - 145.63 | 73.80 | -36.40 | - 205.71 | - 227.38 |
| Net earnings | 510.01 | - 265.05 | 123.38 | 727.42 | 797.39 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 139.14 | 810.00 | 630.00 | ||
| Tangible assets total | 139.14 | 810.00 | 630.00 | ||
| Participating interests | 59.15 | 55.75 | |||
| Investments total | 59.15 | 55.75 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 3.75 | 336.46 | 39.25 | 213.25 | |
| Prepayments and accrued income | 2.21 | 17.07 | 5.36 | ||
| Current other receivables | 20.70 | ||||
| Current deferred tax assets | 0.60 | 97.45 | 87.79 | 52.50 | 27.05 |
| Short term receivables total | 4.35 | 433.91 | 110.70 | 108.82 | 245.66 |
| Other current investments | 427.86 | 992.20 | 1 591.85 | 1 484.03 | 2 102.56 |
| Cash and bank deposits | 2 778.74 | 1 666.88 | 1 150.51 | 1 354.22 | 1 692.15 |
| Cash and cash equivalents | 3 206.61 | 2 659.08 | 2 742.36 | 2 838.25 | 3 794.71 |
| Balance sheet total (assets) | 3 409.24 | 3 148.74 | 2 853.06 | 3 757.07 | 4 670.37 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 300.00 |
| Retained earnings | 2 210.20 | 2 607.22 | 2 227.77 | 2 233.34 | 2 660.77 |
| Profit of the financial year | 510.01 | - 265.05 | 123.38 | 727.42 | 797.39 |
| Shareholders equity total | 2 955.82 | 2 580.16 | 2 590.55 | 3 203.57 | 3 883.16 |
| Provisions | 57.78 | 48.29 | |||
| Non-current deferred tax liabilities | 82.95 | 219.09 | |||
| Non-current liabilities total | 82.95 | 219.09 | |||
| Current trade creditors | 0.51 | 0.27 | 4.01 | ||
| Current owed to participating | 24.24 | 66.16 | 12.99 | ||
| Short-term deferred tax liabilities | 177.77 | ||||
| Other non-interest bearing current liabilities | 251.42 | 502.41 | 249.01 | 412.50 | 515.82 |
| Current liabilities total | 453.43 | 568.58 | 262.51 | 412.77 | 519.83 |
| Balance sheet total (liabilities) | 3 409.24 | 3 148.74 | 2 853.06 | 3 757.07 | 4 670.37 |
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.