Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 476.59 | 2 339.31 | 3 895.00 | 3 417.16 | 3 636.72 |
| Employee benefit expenses | -2 274.19 | -2 223.52 | -2 912.90 | -3 580.78 | -4 235.27 |
| Total depreciation | -65.88 | -54.09 | - 100.93 | -5.31 | -17.38 |
| EBIT | 1 136.52 | 61.70 | 881.17 | - 168.93 | - 615.93 |
| Other financial income | 0.05 | ||||
| Other financial expenses | -9.61 | -6.75 | -15.38 | -13.39 | -33.91 |
| Pre-tax profit | 1 126.90 | 54.95 | 865.80 | - 182.28 | - 649.84 |
| Income taxes | - 250.42 | -13.37 | - 193.14 | 38.44 | 141.08 |
| Net earnings | 876.49 | 41.58 | 672.65 | - 143.83 | - 508.75 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 23.96 | 13.31 | 2.66 | 42.74 | 92.36 |
| Tangible assets total | 23.96 | 13.31 | 2.66 | 42.74 | 92.36 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 612.75 | 976.00 | 1 291.45 | 1 354.47 | 1 308.52 |
| Inventories total | 612.75 | 976.00 | 1 291.45 | 1 354.47 | 1 308.52 |
| Current trade debtors | 1 374.01 | 1 160.30 | 1 369.77 | 1 757.09 | 829.66 |
| Prepayments and accrued income | 43.02 | 87.92 | 116.45 | 144.45 | 100.16 |
| Current other receivables | 560.01 | 1 225.00 | 1 549.65 | 1 161.46 | 864.46 |
| Current deferred tax assets | 22.40 | 49.40 | 14.35 | 248.43 | |
| Short term receivables total | 1 977.05 | 2 495.63 | 3 085.26 | 3 077.35 | 2 042.72 |
| Cash and bank deposits | 944.32 | 601.57 | 395.17 | 181.22 | 960.61 |
| Cash and cash equivalents | 944.32 | 601.57 | 395.17 | 181.22 | 960.61 |
| Balance sheet total (assets) | 3 558.09 | 4 086.51 | 4 774.55 | 4 655.78 | 4 404.21 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 1 380.53 | 2 257.02 | 2 298.60 | 2 971.25 | 2 827.41 |
| Profit of the financial year | 876.49 | 41.58 | 672.65 | - 143.83 | - 508.75 |
| Shareholders equity total | 2 337.02 | 2 378.59 | 3 051.25 | 2 907.41 | 2 398.66 |
| Provisions | 7.68 | 16.45 | 24.09 | ||
| Non-current deferred tax liabilities | 238.29 | 137.50 | |||
| Non-current liabilities total | 238.29 | 137.50 | |||
| Current trade creditors | 462.39 | 755.46 | 826.76 | 587.18 | 593.98 |
| Current owed to participating | 2.04 | 2.33 | 5.02 | ||
| Short-term deferred tax liabilities | 67.33 | 217.29 | 61.50 | 0.00 | |
| Other non-interest bearing current liabilities | 443.34 | 716.38 | 729.92 | 1 099.69 | 1 411.57 |
| Current liabilities total | 975.10 | 1 691.46 | 1 561.70 | 1 748.37 | 2 005.54 |
| Balance sheet total (liabilities) | 3 558.09 | 4 086.51 | 4 774.55 | 4 655.78 | 4 404.21 |
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.