Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 160.47 | 3 165.94 | 5 815.82 | 7 826.66 | 8 633.19 |
| Employee benefit expenses | -1 087.77 | -2 349.22 | -4 463.04 | -5 766.48 | -6 836.67 |
| Total depreciation | - 231.53 | - 488.03 | - 511.21 | - 511.82 | - 509.46 |
| EBIT | 1 841.16 | 328.68 | 841.57 | 1 548.36 | 1 287.06 |
| Other financial income | 0.83 | 3.47 | 15.73 | 18.15 | |
| Other financial expenses | -34.61 | -57.48 | -66.06 | -67.14 | -28.23 |
| Pre-tax profit | 1 806.55 | 272.04 | 778.99 | 1 496.95 | 1 276.98 |
| Income taxes | - 404.76 | -63.35 | - 172.76 | - 339.70 | - 293.32 |
| Net earnings | 1 401.78 | 208.68 | 606.24 | 1 157.26 | 983.66 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 1 087.50 | 1 784.06 | 1 342.28 | 900.50 | 458.72 |
| Machinery and equipment | 153.40 | 204.73 | 167.30 | 158.46 | 135.78 |
| Tangible assets total | 1 240.90 | 1 988.79 | 1 509.58 | 1 058.96 | 594.51 |
| Other receivables | 298.99 | 299.40 | 300.14 | 300.31 | 477.48 |
| Investments total | 298.99 | 299.40 | 300.14 | 300.31 | 477.48 |
| Non-current other receivables | 168.38 | ||||
| Long term receivables total | 168.38 | ||||
| Inventories total | |||||
| Current trade debtors | 1 060.55 | 227.16 | 1 279.29 | 1 237.09 | 835.22 |
| Current amounts owed by group member comp. | 34.41 | 160.81 | 145.72 | 130.87 | |
| Prepayments and accrued income | 18.56 | 9.04 | 13.44 | 12.06 | |
| Current other receivables | 96.33 | 169.86 | 85.08 | 88.29 | |
| Short term receivables total | 1 060.55 | 376.46 | 1 618.99 | 1 481.33 | 1 066.44 |
| Cash and bank deposits | 13.34 | 911.81 | 1 156.47 | 2 334.75 | 2 751.79 |
| Cash and cash equivalents | 13.34 | 911.81 | 1 156.47 | 2 334.75 | 2 751.79 |
| Balance sheet total (assets) | 2 613.79 | 3 576.46 | 4 585.18 | 5 175.35 | 5 058.60 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 120.00 | 200.00 | 200.00 | 150.00 | |
| Retained earnings | -68.65 | 1 333.13 | 1 341.81 | 1 748.05 | 2 755.30 |
| Profit of the financial year | 1 401.78 | 208.68 | 606.24 | 1 157.26 | 983.66 |
| Shareholders equity total | 1 503.13 | 1 591.81 | 2 198.05 | 3 155.30 | 3 938.96 |
| Provisions | 51.24 | 54.95 | 51.85 | 48.94 | 45.90 |
| Non-current loans from credit institutions | 302.67 | 1 130.85 | 947.13 | 715.62 | |
| Non-current liabilities total | 302.67 | 1 130.85 | 947.13 | 715.62 | |
| Current loans from credit institutions | 65.00 | 268.38 | 225.00 | 225.00 | |
| Advances received | 22.54 | ||||
| Current trade creditors | 88.53 | 15.00 | 183.81 | 220.54 | 71.72 |
| Current owed to group member | 49.45 | ||||
| Short-term deferred tax liabilities | 372.53 | 62.45 | 227.11 | 357.68 | 319.18 |
| Other non-interest bearing current liabilities | 181.24 | 453.02 | 752.24 | 452.27 | 660.30 |
| Current liabilities total | 756.75 | 798.85 | 1 388.15 | 1 255.49 | 1 073.73 |
| Balance sheet total (liabilities) | 2 613.79 | 3 576.46 | 4 585.18 | 5 175.35 | 5 058.60 |
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.