Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 059.14 | 3 378.06 | 4 545.33 | 5 322.67 | 4 926.73 |
| Employee benefit expenses | -2 595.12 | -2 281.04 | -2 239.96 | -2 680.16 | -2 804.83 |
| Other operating expenses | - 261.73 | ||||
| Total depreciation | - 249.56 | - 242.19 | - 276.69 | - 312.75 | - 333.12 |
| EBIT | 4 214.47 | 854.83 | 2 028.68 | 2 329.76 | 1 527.04 |
| Other financial income | 409.27 | 62.47 | 423.47 | 97.69 | 96.99 |
| Other financial expenses | -49.43 | - 319.88 | -37.86 | - 164.04 | -72.89 |
| Pre-tax profit | 4 574.31 | 597.42 | 2 414.30 | 2 263.41 | 1 551.14 |
| Income taxes | -1 007.42 | - 132.22 | - 519.27 | - 498.81 | - 340.01 |
| Net earnings | 3 566.89 | 465.20 | 1 895.03 | 1 764.60 | 1 211.13 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 71.94 | 55.67 | 40.16 | 60.25 | 97.71 |
| Machinery and equipment | 994.63 | 934.00 | 1 083.44 | 923.42 | 1 604.57 |
| Tangible assets total | 1 066.57 | 989.67 | 1 123.60 | 983.67 | 1 702.28 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 167.95 | 157.30 | 171.41 | 279.13 | 198.36 |
| Inventories total | 167.95 | 157.30 | 171.41 | 279.13 | 198.36 |
| Current trade debtors | 468.21 | 125.48 | 161.42 | 448.07 | 281.46 |
| Prepayments and accrued income | 7.21 | 7.57 | 7.95 | 11.92 | |
| Current other receivables | 983.84 | 249.05 | 3 622.04 | 397.20 | 528.04 |
| Current deferred tax assets | 257.31 | 145.21 | 259.68 | 94.88 | |
| Short term receivables total | 1 459.27 | 639.41 | 3 936.62 | 1 104.95 | 916.30 |
| Other current investments | 2 154.99 | 1 927.46 | 2 330.59 | 2 268.99 | 2 285.63 |
| Cash and bank deposits | 2 222.04 | 2 948.90 | 734.78 | 2 909.11 | 962.02 |
| Cash and cash equivalents | 4 377.02 | 4 876.37 | 3 065.37 | 5 178.10 | 3 247.65 |
| Balance sheet total (assets) | 7 070.81 | 6 662.75 | 8 297.00 | 7 545.85 | 6 064.59 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 3 000.00 | 3 000.00 | |||
| Retained earnings | 135.92 | 3 702.81 | 1 168.01 | 63.04 | 1 827.64 |
| Profit of the financial year | 3 566.89 | 465.20 | 1 895.03 | 1 764.60 | 1 211.13 |
| Shareholders equity total | 4 202.81 | 4 668.01 | 6 563.04 | 5 327.64 | 3 538.77 |
| Provisions | 114.00 | 94.00 | 81.00 | 88.00 | 139.00 |
| Non-current liabilities total | |||||
| Advances received | 598.32 | 661.18 | 507.36 | 411.18 | 410.38 |
| Current trade creditors | 1 219.84 | 536.75 | 515.75 | 947.97 | 858.71 |
| Short-term deferred tax liabilities | 95.21 | ||||
| Other non-interest bearing current liabilities | 840.62 | 702.81 | 629.85 | 771.06 | 1 117.73 |
| Current liabilities total | 2 754.00 | 1 900.74 | 1 652.96 | 2 130.20 | 2 386.82 |
| Balance sheet total (liabilities) | 7 070.81 | 6 662.75 | 8 297.00 | 7 545.85 | 6 064.59 |
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.