Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 884.16 | 922.54 | 637.11 | 615.55 | 1 355.05 |
| Wages and salaries | - 313.72 | ||||
| Social security expenses | -3.41 | ||||
| Employee benefit expenses | - 686.15 | - 411.34 | - 730.25 | - 674.13 | |
| Other operating expenses | -3.60 | ||||
| EBIT | 567.03 | 236.39 | 225.77 | - 114.70 | 677.32 |
| Other financial expenses | -1.17 | -18.25 | -28.32 | -64.56 | |
| Pre-tax profit | 567.03 | 235.21 | 207.53 | - 143.02 | 612.76 |
| Income taxes | - 124.74 | -57.61 | -46.27 | 27.55 | - 108.53 |
| Net earnings | 442.29 | 177.61 | 161.26 | - 115.47 | 504.23 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 790.00 | 811.80 | 1 402.11 | 2 230.30 | |
| Finished products/goods | 513.50 | ||||
| Inventories total | 513.50 | 790.00 | 811.80 | 1 402.11 | 2 230.30 |
| Current trade debtors | 54.90 | ||||
| Current other receivables | 17.00 | 17.00 | 17.00 | 17.55 | |
| Current deferred tax assets | 15.73 | 49.55 | 63.55 | ||
| Short term receivables total | 17.00 | 87.63 | 66.55 | 81.10 | |
| Cash and bank deposits | 574.34 | 392.27 | 144.09 | ||
| Cash and cash equivalents | 574.34 | 392.27 | 144.09 | ||
| Balance sheet total (assets) | 1 087.84 | 1 199.27 | 1 043.52 | 1 468.67 | 2 311.40 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.01 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 100.00 | 100.00 | 114.40 | 122.00 | |
| Retained earnings | - 100.00 | 202.30 | 265.51 | 426.77 | 189.30 |
| Profit of the financial year | 442.29 | 177.61 | 161.26 | - 115.47 | 504.23 |
| Shareholders equity total | 442.30 | 519.91 | 581.17 | 351.30 | 855.53 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 575.48 | 754.45 | |||
| Current trade creditors | 5.00 | 40.00 | 8.00 | 35.32 | |
| Current owed to participating | 380.67 | 287.74 | 367.80 | 321.71 | |
| Short-term deferred tax liabilities | 124.74 | 51.74 | 108.53 | ||
| Other non-interest bearing current liabilities | 520.79 | 241.95 | 134.61 | 166.09 | 235.86 |
| Current liabilities total | 645.53 | 679.36 | 462.35 | 1 117.36 | 1 455.87 |
| Balance sheet total (liabilities) | 1 087.84 | 1 199.27 | 1 043.52 | 1 468.67 | 2 311.40 |
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.