Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 123.59 | 2 834.77 | 2 875.48 | 2 453.64 | 2 007.47 |
| Employee benefit expenses | -2 133.46 | -2 091.50 | -2 413.04 | -2 143.88 | -2 159.57 |
| Total depreciation | - 337.99 | - 346.95 | - 346.24 | - 281.55 | -88.23 |
| EBIT | - 347.86 | 396.32 | 116.20 | 28.21 | - 240.32 |
| Other financial income | 3.79 | 0.37 | 1.73 | 1.34 | |
| Other financial expenses | -79.51 | -37.33 | -46.06 | -16.60 | -14.40 |
| Pre-tax profit | - 427.37 | 362.78 | 70.51 | 13.33 | - 253.38 |
| Income taxes | 89.15 | -81.11 | -32.45 | 8.51 | 53.98 |
| Net earnings | - 338.22 | 281.67 | 38.06 | 21.85 | - 199.40 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 335.83 | 249.44 | 163.05 | 76.67 | 82.00 |
| Intangible assets total | 335.83 | 249.44 | 163.05 | 76.67 | 82.00 |
| Machinery and equipment | 552.98 | 505.66 | 245.81 | 117.41 | 66.03 |
| Tangible assets total | 552.98 | 505.66 | 245.81 | 117.41 | 66.03 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 509.85 | 500.03 | 522.75 | 552.13 | 444.60 |
| Inventories total | 509.85 | 500.03 | 522.75 | 552.13 | 444.60 |
| Current trade debtors | 248.31 | 338.29 | 436.34 | 401.77 | 225.74 |
| Current amounts owed by group member comp. | 5.63 | 11.50 | 31.50 | 35.88 | |
| Prepayments and accrued income | 41.89 | 52.84 | 53.22 | 62.45 | 63.62 |
| Current other receivables | 4.05 | 27.34 | 1 030.05 | ||
| Current deferred tax assets | 470.29 | 389.18 | 356.73 | 365.25 | 415.31 |
| Short term receivables total | 764.54 | 813.27 | 857.79 | 860.97 | 1 770.60 |
| Cash and bank deposits | 17.19 | 790.41 | 1 121.89 | 889.92 | 268.32 |
| Cash and cash equivalents | 17.19 | 790.41 | 1 121.89 | 889.92 | 268.32 |
| Balance sheet total (assets) | 2 180.40 | 2 858.81 | 2 911.30 | 2 497.08 | 2 631.54 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 351.67 | 13.45 | 1 197.86 | 1 235.92 | 1 257.77 |
| Profit of the financial year | - 338.22 | 281.67 | 38.06 | 21.85 | - 199.40 |
| Shareholders equity total | 513.45 | 795.12 | 1 735.92 | 1 757.77 | 1 558.37 |
| Non-current other liabilities | 37.74 | 94.56 | 95.63 | ||
| Non-current liabilities total | 37.74 | 94.56 | 95.63 | ||
| Current trade creditors | 331.13 | 259.28 | 362.66 | 385.82 | 309.92 |
| Current owed to group member | 864.30 | 744.60 | 138.81 | 495.66 | |
| Other non-interest bearing current liabilities | 433.77 | 965.25 | 717.10 | 214.68 | 267.60 |
| Current liabilities total | 1 629.21 | 1 969.13 | 1 079.76 | 739.31 | 1 073.18 |
| Balance sheet total (liabilities) | 2 180.40 | 2 858.81 | 2 911.30 | 2 497.08 | 2 631.54 |
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.