Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 924.03 | 3 350.75 | 3 627.57 | 4 307.05 | 6 208.81 |
| Employee benefit expenses | -1 370.89 | -1 533.81 | -1 697.52 | -2 543.24 | -3 787.18 |
| Total depreciation | - 430.63 | - 574.55 | - 781.58 | -1 169.47 | -1 143.72 |
| EBIT | 122.52 | 1 242.39 | 1 148.46 | 594.35 | 1 277.91 |
| Other financial expenses | -35.05 | -68.62 | -22.73 | -44.87 | -14.09 |
| Pre-tax profit | 87.47 | 1 173.77 | 1 125.73 | 549.48 | 1 263.83 |
| Income taxes | -19.23 | - 258.27 | - 249.46 | - 124.79 | - 280.27 |
| Net earnings | 68.24 | 915.51 | 876.26 | 424.69 | 983.55 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 1 446.93 | 1 647.86 | 3 039.83 | 3 185.45 | 1 456.32 |
| Tangible assets total | 1 446.93 | 1 647.86 | 3 039.83 | 3 185.45 | 1 456.32 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 32.86 | 49.20 | 210.76 | 122.54 | |
| Current other receivables | 87.91 | 113.72 | 43.50 | 584.17 | 671.05 |
| Current deferred tax assets | 58.98 | ||||
| Short term receivables total | 87.91 | 146.58 | 92.70 | 794.93 | 852.57 |
| Cash and bank deposits | 609.16 | 2 281.10 | 2 124.85 | 2 747.73 | 4 427.35 |
| Cash and cash equivalents | 609.16 | 2 281.10 | 2 124.85 | 2 747.73 | 4 427.35 |
| Balance sheet total (assets) | 2 144.00 | 4 075.54 | 5 257.38 | 6 728.10 | 6 736.24 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 200.00 | ||||
| Retained earnings | 189.75 | 257.99 | 1 060.50 | 1 796.76 | 1 907.05 |
| Profit of the financial year | 68.24 | 915.51 | 876.26 | 424.69 | 983.55 |
| Shareholders equity total | 307.99 | 1 223.50 | 1 986.76 | 2 271.45 | 3 140.60 |
| Provisions | 69.31 | 49.85 | 75.62 | 38.95 | |
| Non-current other liabilities | 720.00 | 480.00 | 645.35 | 918.67 | |
| Non-current liabilities total | 720.00 | 480.00 | 645.35 | 918.67 | |
| Current loans from credit institutions | 240.00 | 240.00 | 240.00 | 300.00 | 427.86 |
| Current trade creditors | 57.16 | 341.45 | 266.34 | 782.51 | |
| Short-term deferred tax liabilities | 3.89 | 281.62 | 226.42 | 138.46 | 451.66 |
| Other non-interest bearing current liabilities | 802.80 | 1 743.41 | 1 741.77 | 2 794.24 | 1 933.61 |
| Current liabilities total | 1 046.70 | 2 322.19 | 2 549.65 | 3 499.04 | 3 595.64 |
| Balance sheet total (liabilities) | 2 144.00 | 4 075.54 | 5 257.38 | 6 728.10 | 6 736.24 |
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.