Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 299.92 | 9 261.09 | 12 464.88 | 16 867.92 | 24 180.38 |
| Employee benefit expenses | -5 169.27 | -7 031.62 | -9 410.43 | -12 594.57 | -17 181.31 |
| Other operating expenses | -11.40 | -69.30 | -18.13 | ||
| Total depreciation | - 443.04 | - 776.83 | -1 315.18 | -2 307.39 | -2 588.51 |
| EBIT | 687.61 | 1 452.64 | 1 727.88 | 1 896.66 | 4 392.43 |
| Other financial income | 67.39 | 28.97 | |||
| Other financial expenses | - 273.70 | - 297.20 | - 389.91 | - 717.48 | - 888.70 |
| Pre-tax profit | 413.91 | 1 155.44 | 1 337.97 | 1 246.56 | 3 532.69 |
| Income taxes | - 108.29 | - 274.90 | - 309.91 | - 354.72 | - 830.62 |
| Net earnings | 305.63 | 880.54 | 1 028.06 | 891.85 | 2 702.08 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 50.56 | 80.71 | 194.04 | 218.64 | 441.10 |
| Machinery and equipment | 669.11 | 1 036.08 | 1 561.20 | 2 662.86 | 3 129.34 |
| Other tangible assets | 1 153.12 | 2 435.11 | 7 194.01 | 7 432.76 | 8 776.36 |
| Tangible assets total | 1 872.79 | 3 551.89 | 8 949.25 | 10 314.26 | 12 346.81 |
| Other receivables | 5.00 | ||||
| Investments total | 5.00 | ||||
| Long term receivables total | |||||
| Raw materials and consumables | 1 716.03 | 2 201.01 | 2 840.23 | 2 854.76 | 3 390.29 |
| Inventories total | 1 716.03 | 2 201.01 | 2 840.23 | 2 854.76 | 3 390.29 |
| Current trade debtors | 3 104.43 | 5 733.90 | 5 985.04 | 9 279.42 | 12 792.62 |
| Current amounts owed by group member comp. | 50.00 | 116.93 | |||
| Current owed by particip. interest comp. | 5.31 | 13.81 | |||
| Prepayments and accrued income | 34.13 | 303.03 | 583.99 | 477.28 | |
| Current other receivables | 789.76 | 802.03 | 2 206.47 | 2 955.89 | 2 750.31 |
| Short term receivables total | 3 894.19 | 6 570.06 | 8 494.55 | 12 874.60 | 16 150.95 |
| Cash and bank deposits | 11.45 | 11.44 | 11.35 | 11.32 | 11.32 |
| Cash and cash equivalents | 11.45 | 11.44 | 11.35 | 11.32 | 11.32 |
| Balance sheet total (assets) | 7 494.46 | 12 334.40 | 20 295.38 | 26 059.95 | 31 899.37 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 100.00 | ||||
| Retained earnings | 245.40 | 451.03 | 1 331.57 | 2 359.63 | 3 251.47 |
| Profit of the financial year | 305.63 | 880.54 | 1 028.06 | 891.85 | 2 702.08 |
| Shareholders equity total | 1 051.03 | 1 931.57 | 2 859.63 | 3 751.47 | 6 453.55 |
| Provisions | 57.32 | 94.45 | 224.61 | 399.30 | 564.77 |
| Non-current leasing loans | 820.53 | 1 637.56 | 5 322.25 | 5 348.64 | 6 024.28 |
| Non-current other liabilities | 1 081.43 | ||||
| Non-current deferred tax liabilities | 67.58 | 244.43 | 184.77 | 185.07 | 716.36 |
| Non-current liabilities total | 888.11 | 1 881.99 | 6 588.45 | 5 533.71 | 6 740.64 |
| Current loans from credit institutions | 2 073.86 | 2 325.02 | 4 685.61 | 6 804.32 | 8 071.82 |
| Current trade creditors | 1 236.36 | 2 528.32 | 4 251.52 | 5 008.61 | 4 984.32 |
| Current owed to participating | 45.00 | ||||
| Current owed to group member | 55.00 | ||||
| Short-term deferred tax liabilities | 153.78 | 67.58 | 244.43 | ||
| Other non-interest bearing current liabilities | 2 034.00 | 3 505.48 | 1 341.13 | 4 562.53 | 5 084.26 |
| Current liabilities total | 5 498.00 | 8 426.40 | 10 622.69 | 16 375.46 | 18 140.41 |
| Balance sheet total (liabilities) | 7 494.46 | 12 334.40 | 20 295.38 | 26 059.95 | 31 899.37 |
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.