Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 491.56 | 1 588.25 | 4 290.69 | 1 235.60 | 1 296.16 |
| Employee benefit expenses | -1 186.77 | -1 224.65 | -1 165.85 | -1 120.32 | -1 040.41 |
| EBIT | 304.78 | 363.60 | 3 124.84 | 115.28 | 255.74 |
| Other financial income | 3.29 | ||||
| Other financial expenses | -1.81 | -4.19 | -20.07 | -26.67 | -14.08 |
| Pre-tax profit | 302.98 | 359.41 | 3 104.77 | 88.61 | 244.95 |
| Income taxes | -70.18 | -82.13 | - 711.88 | -20.89 | -51.12 |
| Net earnings | 232.79 | 277.28 | 2 392.89 | 67.72 | 193.83 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 15.75 | 15.75 | 15.75 | 15.75 | 15.75 |
| Investments total | 15.75 | 15.75 | 15.75 | 15.75 | 15.75 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 235.19 | 505.85 | 3 657.37 | ||
| Current other receivables | 5.53 | 24.93 | 911.38 | ||
| Current deferred tax assets | 825.29 | 903.06 | |||
| Short term receivables total | 240.71 | 530.78 | 3 657.37 | 1 736.68 | 903.06 |
| Cash and bank deposits | 249.22 | 505.06 | 2 153.94 | 4 632.61 | 7 357.07 |
| Cash and cash equivalents | 249.22 | 505.06 | 2 153.94 | 4 632.61 | 7 357.07 |
| Balance sheet total (assets) | 505.68 | 1 051.60 | 5 827.05 | 6 385.03 | 8 275.88 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.20 | 60.00 | 60.00 | 60.00 | 60.00 |
| Other reserves | 49.80 | ||||
| Retained earnings | 108.82 | 351.61 | 628.89 | 180.59 | 248.31 |
| Profit of the financial year | 232.79 | 277.28 | 2 392.89 | 67.72 | 193.83 |
| Shareholders equity total | 391.61 | 688.89 | 3 081.78 | 308.31 | 502.14 |
| Non-current liabilities total | |||||
| Current trade creditors | 8.98 | 2.50 | 1 032.68 | 5 008.96 | 6 134.26 |
| Short-term deferred tax liabilities | 70.19 | 72.13 | 693.88 | ||
| Other non-interest bearing current liabilities | 34.90 | 190.74 | 224.59 | 40.31 | 175.76 |
| Accruals and deferred income | 97.33 | 794.13 | 1 027.45 | 1 463.71 | |
| Current liabilities total | 114.07 | 362.70 | 2 745.27 | 6 076.72 | 7 773.74 |
| Balance sheet total (liabilities) | 505.68 | 1 051.60 | 5 827.05 | 6 385.03 | 8 275.88 |
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.