Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 618.64 | 1 076.97 | 2 615.97 | 2 100.31 | 4 641.97 |
| Employee benefit expenses | - 423.13 | - 732.88 | -1 035.10 | -1 464.97 | -2 089.32 |
| EBIT | 195.51 | 344.09 | 1 580.88 | 635.34 | 2 552.65 |
| Other financial income | 3.33 | 10.72 | 0.87 | ||
| Other financial expenses | -23.21 | -65.68 | -86.42 | - 138.60 | - 352.89 |
| Pre-tax profit | 175.63 | 278.41 | 1 494.46 | 507.47 | 2 200.64 |
| Income taxes | -40.75 | -65.90 | - 344.52 | - 118.52 | - 516.72 |
| Net earnings | 134.89 | 212.51 | 1 149.93 | 388.95 | 1 683.91 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 1 026.90 | 1 197.37 | 2 366.77 | 4 298.58 | 4 856.84 |
| Advance payments | 1 530.47 | 870.94 | |||
| Inventories total | 1 026.90 | 1 197.37 | 2 366.77 | 5 829.06 | 5 727.78 |
| Current trade debtors | 818.49 | 2 260.89 | 2 384.22 | 2 447.26 | 4 765.26 |
| Current amounts owed by group member comp. | 98.83 | 30.00 | 176.67 | 100.68 | |
| Prepayments and accrued income | 388.19 | ||||
| Current other receivables | 20.00 | 20.07 | |||
| Short term receivables total | 917.32 | 2 290.89 | 2 949.08 | 2 567.93 | 4 785.32 |
| Cash and bank deposits | 10.01 | 640.31 | |||
| Cash and cash equivalents | 10.01 | 640.31 | |||
| Balance sheet total (assets) | 1 944.21 | 3 488.27 | 5 315.85 | 8 407.00 | 11 153.40 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 500.00 | 300.00 | 1 200.00 | ||
| Other reserves | - 300.00 | - 200.00 | |||
| Retained earnings | 467.58 | 602.47 | 314.98 | 1 164.91 | 353.86 |
| Profit of the financial year | 134.89 | 212.51 | 1 149.93 | 388.95 | 1 683.91 |
| Shareholders equity total | 652.47 | 864.98 | 2 014.91 | 1 603.86 | 3 087.78 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 749.71 | 1 502.72 | 1 645.11 | 4 552.46 | 4 479.25 |
| Current trade creditors | 417.95 | 443.34 | 376.95 | 984.36 | 1 202.10 |
| Current owed to participating | 60.00 | ||||
| Current owed to group member | 54.48 | ||||
| Short-term deferred tax liabilities | 30.75 | 67.65 | 312.52 | 82.52 | 516.72 |
| Other non-interest bearing current liabilities | 93.34 | 609.57 | 966.36 | 1 183.81 | 1 753.08 |
| Current liabilities total | 1 291.74 | 2 623.29 | 3 300.94 | 6 803.14 | 8 065.63 |
| Balance sheet total (liabilities) | 1 944.21 | 3 488.27 | 5 315.85 | 8 407.00 | 11 153.40 |
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.