Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 856.43 | 819.63 | 879.23 | 835.04 | 634.90 |
| Employee benefit expenses | - 667.31 | - 685.55 | - 644.95 | - 694.92 | - 711.75 |
| Other operating expenses | -28.00 | -10.73 | |||
| Total depreciation | -5.55 | -13.33 | -13.33 | -10.69 | -17.50 |
| EBIT | 155.56 | 120.76 | 220.94 | 118.70 | -94.35 |
| Other financial income | 15.70 | 4.34 | 66.45 | 55.11 | 92.13 |
| Other financial expenses | -5.24 | -34.38 | -23.82 | -62.41 | -13.32 |
| Pre-tax profit | 166.03 | 90.72 | 263.57 | 111.40 | -15.54 |
| Income taxes | 14.14 | -22.09 | -58.01 | -23.79 | |
| Net earnings | 180.17 | 68.62 | 205.56 | 87.61 | -15.54 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 95.45 | 69.29 | 71.53 | 44.20 | 15.00 |
| Inventories total | 95.45 | 69.29 | 71.53 | 44.20 | 15.00 |
| Current trade debtors | 251.16 | 134.30 | 278.07 | 338.99 | 159.39 |
| Current amounts owed by group member comp. | 11.25 | 13.94 | 15.35 | 29.32 | |
| Prepayments and accrued income | 34.44 | 21.11 | 7.78 | 49.58 | 32.08 |
| Current deferred tax assets | 13.95 | 1.59 | |||
| Short term receivables total | 299.56 | 166.66 | 301.38 | 403.92 | 220.78 |
| Other current investments | 306.30 | 288.42 | 342.33 | 345.29 | 423.74 |
| Cash and bank deposits | 1 058.34 | 1 610.65 | 1 064.42 | 767.09 | 829.11 |
| Cash and cash equivalents | 1 364.63 | 1 899.06 | 1 406.74 | 1 112.38 | 1 252.85 |
| Balance sheet total (assets) | 1 759.64 | 2 135.01 | 1 779.65 | 1 560.49 | 1 488.63 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 500.00 | 200.00 | 100.00 | 100.00 | |
| Retained earnings | 619.10 | 299.27 | 167.89 | 273.45 | 261.06 |
| Profit of the financial year | 180.17 | 68.62 | 205.56 | 87.61 | -15.54 |
| Shareholders equity total | 1 299.27 | 1 367.89 | 1 073.45 | 961.06 | 845.52 |
| Provisions | 0.24 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 19.12 | 85.74 | 98.88 | 7.31 | 21.40 |
| Short-term deferred tax liabilities | 7.59 | 58.08 | 19.16 | ||
| Other non-interest bearing current liabilities | 441.25 | 673.55 | 549.24 | 572.96 | 621.71 |
| Liabilities of non-current assets for sale | 167.83 | 225.46 | 277.16 | 331.07 | 386.97 |
| Current liabilities total | 628.20 | 992.34 | 983.36 | 930.50 | 1 030.08 |
| Balance sheet total (liabilities) | 1 927.47 | 2 360.47 | 2 056.81 | 1 891.56 | 1 875.61 |
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.