Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 953.13 | 1 139.97 | 1 230.86 | 1 269.38 | 1 403.23 |
| Employee benefit expenses | - 810.13 | - 857.99 | -1 084.57 | -1 125.32 | -1 162.61 |
| Total depreciation | -4.38 | -4.38 | -16.83 | -16.76 | -16.76 |
| EBIT | 138.62 | 277.59 | 129.46 | 127.30 | 223.85 |
| Other financial income | 3.69 | 20.41 | 6.85 | 9.03 | 13.40 |
| Other financial expenses | -9.11 | -3.81 | -2.13 | -2.57 | -0.63 |
| Pre-tax profit | 133.19 | 294.19 | 134.18 | 133.76 | 236.62 |
| Income taxes | -18.69 | -28.19 | -27.49 | -49.46 | |
| Net earnings | 133.19 | 275.50 | 105.99 | 106.27 | 187.16 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 5.84 | 1.46 | 68.45 | 51.69 | 34.92 |
| Tangible assets total | 5.84 | 1.46 | 68.45 | 51.69 | 34.92 |
| Investments total | |||||
| Non-current loans receivable | 91.69 | 112.10 | 118.95 | 127.98 | 141.27 |
| Non-current other receivables | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Long term receivables total | 131.69 | 152.10 | 158.95 | 167.98 | 181.27 |
| Raw materials and consumables | 119.44 | 113.98 | 141.99 | 136.63 | 143.25 |
| Inventories total | 119.44 | 113.98 | 141.99 | 136.63 | 143.25 |
| Current trade debtors | 43.19 | 27.89 | 1.80 | 17.40 | 27.18 |
| Current other receivables | 21.41 | 24.75 | 68.88 | 60.00 | 90.00 |
| Current deferred tax assets | 0.10 | ||||
| Short term receivables total | 64.60 | 52.64 | 70.68 | 77.40 | 117.28 |
| Cash and bank deposits | 250.66 | 353.96 | 341.57 | 467.79 | 696.67 |
| Cash and cash equivalents | 250.66 | 353.96 | 341.57 | 467.79 | 696.67 |
| Balance sheet total (assets) | 572.22 | 674.14 | 781.64 | 901.49 | 1 173.39 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 100.00 | ||||
| Retained earnings | - 352.60 | - 219.41 | 56.10 | 162.09 | 68.36 |
| Profit of the financial year | 133.19 | 275.50 | 105.99 | 106.27 | 187.16 |
| Shareholders equity total | -94.41 | 181.10 | 287.09 | 393.36 | 480.52 |
| Provisions | 0.32 | 1.23 | 1.00 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 154.43 | 135.42 | 163.81 | 169.09 | 234.92 |
| Current owed to participating | 324.26 | 2.80 | 73.39 | ||
| Short-term deferred tax liabilities | 18.37 | 27.28 | 25.72 | 14.56 | |
| Other non-interest bearing current liabilities | 187.94 | 336.14 | 302.23 | 312.32 | 370.01 |
| Current liabilities total | 666.63 | 492.72 | 493.33 | 507.13 | 692.87 |
| Balance sheet total (liabilities) | 572.22 | 674.14 | 781.64 | 901.49 | 1 173.39 |
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.