Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 202.60 | 2 296.28 | 3 837.74 | 4 938.74 | 2 868.80 |
| Employee benefit expenses | -2 877.11 | -2 858.91 | -4 145.12 | -3 718.27 | -2 776.59 |
| Other operating expenses | -92.22 | -31.29 | |||
| Total depreciation | - 448.79 | - 254.55 | - 355.95 | - 450.10 | - 595.10 |
| EBIT | 876.69 | - 817.18 | - 663.34 | 678.16 | - 534.18 |
| Other financial income | 33.48 | 188.59 | 154.52 | 29.32 | |
| Other financial expenses | - 289.18 | - 753.99 | - 241.60 | - 311.61 | - 331.62 |
| Net income from associates (fin.) | - 322.83 | -16.13 | |||
| Pre-tax profit | 620.99 | -1 571.17 | - 716.34 | 198.24 | - 852.62 |
| Income taxes | - 141.88 | 331.08 | - 149.51 | - 119.87 | 181.94 |
| Net earnings | 479.11 | -1 240.09 | - 865.85 | 78.37 | - 670.68 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 65.10 | 18.83 | 711.44 | ||
| Intangible rights | 564.46 | 682.40 | |||
| Intangible assets total | 65.10 | 18.83 | 711.44 | 564.46 | 682.40 |
| Buildings | 20.55 | 8.63 | |||
| Machinery and equipment | 307.20 | 212.53 | 232.58 | 195.29 | 282.42 |
| Tangible assets total | 327.75 | 221.16 | 232.58 | 195.29 | 282.42 |
| Holdings in group member companies | 6.37 | 6.37 | 6.37 | ||
| Other receivables | 79.59 | 73.71 | 73.71 | 67.84 | 70.04 |
| Investments total | 79.59 | 80.07 | 80.07 | 74.20 | 70.04 |
| Long term receivables total | |||||
| Finished products/goods | 7 127.03 | 6 897.68 | 6 821.06 | 6 131.20 | 6 107.72 |
| Inventories total | 7 127.03 | 6 897.68 | 6 821.06 | 6 131.20 | 6 107.72 |
| Current trade debtors | 2 677.18 | 1 837.55 | 2 321.81 | 2 381.97 | 2 037.04 |
| Current amounts owed by group member comp. | 621.97 | ||||
| Prepayments and accrued income | 88.54 | 267.78 | 449.33 | 587.79 | 277.43 |
| Current other receivables | 179.44 | 173.93 | 310.78 | 385.94 | 189.49 |
| Current deferred tax assets | 5.86 | 421.77 | 288.26 | 72.39 | 288.33 |
| Short term receivables total | 2 951.01 | 2 701.03 | 3 370.18 | 3 428.09 | 3 414.26 |
| Cash and bank deposits | 51.62 | 167.51 | 244.74 | 418.46 | 281.29 |
| Cash and cash equivalents | 51.62 | 167.51 | 244.74 | 418.46 | 281.29 |
| Balance sheet total (assets) | 10 602.10 | 10 086.28 | 11 460.08 | 10 811.70 | 10 838.13 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 501.00 | 626.00 | 751.00 | 751.00 | 751.00 |
| Shares repurchased | 300.00 | 900.00 | |||
| Retained earnings | 3 354.17 | 6 708.28 | 7 343.19 | 6 477.34 | 4 655.71 |
| Profit of the financial year | 479.11 | -1 240.09 | - 865.85 | 78.37 | - 670.68 |
| Shareholders equity total | 4 634.28 | 6 094.19 | 7 228.34 | 7 306.71 | 5 636.03 |
| Provisions | 56.70 | 56.70 | 56.70 | 50.93 | 48.87 |
| Non-current leasing loans | 166.74 | 52.35 | |||
| Non-current liabilities total | 166.74 | 52.35 | |||
| Current loans from credit institutions | 3 385.59 | 1 052.79 | 1 906.47 | 1 505.30 | 2 985.72 |
| Current trade creditors | 1 558.39 | 1 169.17 | 1 128.52 | 756.51 | 1 607.55 |
| Current owed to participating | 46.13 | 589.00 | 300.19 | 13.44 | |
| Current owed to group member | 225.34 | ||||
| Short-term deferred tax liabilities | 102.67 | ||||
| Other non-interest bearing current liabilities | 610.46 | 1 030.94 | 839.86 | 953.48 | 559.95 |
| Accruals and deferred income | 41.14 | 41.14 | |||
| Current liabilities total | 5 744.38 | 3 883.05 | 4 175.04 | 3 454.06 | 5 153.23 |
| Balance sheet total (liabilities) | 10 602.10 | 10 086.28 | 11 460.08 | 10 811.70 | 10 838.13 |
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.