Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 813.83 | 1 428.91 | 1 146.13 | 995.19 |
| Employee benefit expenses | - 833.84 | - 826.60 | - 732.74 | -1 231.14 |
| Other operating expenses | -23.33 | |||
| Total depreciation | -28.99 | -35.66 | -73.21 | -33.21 |
| EBIT | -49.00 | 566.65 | 340.18 | - 292.49 |
| Other financial income | 119.30 | 278.94 | 165.67 | 255.30 |
| Other financial expenses | -16.52 | -6.85 | - 470.98 | -7.63 |
| Pre-tax profit | 53.78 | 838.75 | 34.87 | -44.82 |
| Income taxes | -16.50 | - 185.64 | -10.64 | 5.85 |
| Net earnings | 37.28 | 653.11 | 24.23 | -38.97 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Goodwill | 145.80 | 129.60 | 113.40 | 97.20 |
| Intangible assets total | 145.80 | 129.60 | 113.40 | 97.20 |
| Machinery and equipment | 51.17 | 231.71 | 216.89 | 46.55 |
| Tangible assets total | 51.17 | 231.71 | 216.89 | 46.55 |
| Other receivables | 5.40 | |||
| Investments total | 5.40 | |||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 50.70 | 86.27 | 198.76 | 7.00 |
| Current other receivables | 16.25 | 22.42 | 113.66 | |
| Current deferred tax assets | 29.14 | 45.51 | ||
| Short term receivables total | 50.70 | 102.52 | 250.31 | 166.17 |
| Other current investments | 2 082.77 | 2 359.92 | 2 190.87 | 2 446.17 |
| Cash and bank deposits | 375.28 | 813.85 | 652.52 | 333.27 |
| Cash and cash equivalents | 2 458.06 | 3 173.77 | 2 843.39 | 2 779.44 |
| Balance sheet total (assets) | 2 711.13 | 3 637.61 | 3 423.99 | 3 089.36 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 56.50 | 57.20 | 117.80 | 122.00 |
| Retained earnings | 2 255.71 | 2 235.79 | 2 771.10 | 2 673.33 |
| Profit of the financial year | 37.28 | 653.11 | 24.23 | -38.97 |
| Shareholders equity total | 2 389.49 | 2 986.10 | 2 953.13 | 2 796.36 |
| Provisions | 32.78 | 38.57 | 33.90 | 25.57 |
| Non-current liabilities total | ||||
| Current trade creditors | 0.21 | 0.64 | 5.92 | 16.49 |
| Short-term deferred tax liabilities | 19.36 | 178.06 | ||
| Other non-interest bearing current liabilities | 269.29 | 434.23 | 431.04 | 250.95 |
| Current liabilities total | 288.86 | 612.93 | 436.96 | 267.44 |
| Balance sheet total (liabilities) | 2 711.13 | 3 637.61 | 3 423.99 | 3 089.36 |
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.