Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 804.15 | 1 089.96 | 1 321.03 | 1 349.79 | 1 149.75 |
| Employee benefit expenses | - 641.29 | - 802.94 | -1 123.45 | -1 115.12 | -1 142.03 |
| Total depreciation | -70.27 | - 124.68 | - 124.68 | - 133.78 | - 140.52 |
| EBIT | 92.60 | 162.33 | 72.90 | 100.89 | - 132.80 |
| Other financial income | 1.28 | 19.46 | 30.32 | ||
| Other financial expenses | -14.56 | -10.99 | -3.11 | -1.45 | -0.72 |
| Pre-tax profit | 78.04 | 151.35 | 71.08 | 118.90 | - 103.20 |
| Income taxes | -18.38 | -34.21 | -16.46 | -26.63 | 21.91 |
| Net earnings | 59.67 | 117.14 | 54.62 | 92.27 | -81.29 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 683.42 | 558.74 | 434.06 | 395.28 | 254.76 |
| Tangible assets total | 683.42 | 558.74 | 434.06 | 395.28 | 254.76 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 19.50 | 14.50 | 16.75 | 15.00 | 15.00 |
| Inventories total | 19.50 | 14.50 | 16.75 | 15.00 | 15.00 |
| Current trade debtors | 345.54 | 375.44 | 298.72 | 363.69 | 104.52 |
| Current amounts owed by group member comp. | 476.56 | 517.55 | 404.24 | ||
| Prepayments and accrued income | 17.30 | 12.30 | |||
| Current other receivables | 58.42 | 75.00 | |||
| Current deferred tax assets | 8.62 | 21.54 | |||
| Short term receivables total | 354.16 | 375.44 | 796.81 | 956.97 | 596.06 |
| Cash and bank deposits | 172.50 | 609.91 | 119.63 | 92.84 | 350.72 |
| Cash and cash equivalents | 172.50 | 609.91 | 119.63 | 92.84 | 350.72 |
| Balance sheet total (assets) | 1 229.59 | 1 558.59 | 1 367.26 | 1 460.09 | 1 216.54 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 474.83 | 534.50 | 651.64 | 706.26 | 798.53 |
| Profit of the financial year | 59.67 | 117.14 | 54.62 | 92.27 | -81.29 |
| Shareholders equity total | 659.50 | 776.64 | 831.26 | 923.53 | 842.24 |
| Provisions | 24.00 | 28.00 | 66.00 | 49.00 | 27.00 |
| Non-current liabilities total | |||||
| Current trade creditors | 23.10 | 129.62 | 93.59 | 159.44 | 56.44 |
| Current owed to group member | 400.53 | 129.07 | |||
| Short-term deferred tax liabilities | 30.21 | 43.63 | 0.09 | ||
| Other non-interest bearing current liabilities | 122.46 | 465.05 | 376.40 | 284.50 | 290.78 |
| Current liabilities total | 546.08 | 753.95 | 470.00 | 487.56 | 347.30 |
| Balance sheet total (liabilities) | 1 229.59 | 1 558.59 | 1 367.26 | 1 460.09 | 1 216.54 |
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.