Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 356.58 | 996.65 | 1 272.92 | 1 356.01 | 1 399.65 |
| Employee benefit expenses | - 975.98 | - 983.13 | - 919.98 | - 962.15 | - 906.32 |
| EBIT | 380.59 | 13.52 | 352.94 | 393.86 | 493.33 |
| Other financial expenses | -0.92 | -3.53 | -3.88 | -6.73 | -2.85 |
| Pre-tax profit | 379.68 | 9.99 | 349.06 | 387.12 | 490.49 |
| Income taxes | -83.82 | -2.90 | -77.20 | -87.25 | - 110.44 |
| Net earnings | 295.85 | 7.09 | 271.86 | 299.87 | 380.05 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 330.98 | 363.83 | 323.22 | ||
| Finished products/goods | 307.68 | 339.06 | |||
| Inventories total | 330.98 | 307.68 | 339.06 | 363.83 | 323.22 |
| Current trade debtors | 265.99 | 62.11 | 8.36 | 472.81 | 421.29 |
| Prepayments and accrued income | 20.00 | ||||
| Current other receivables | 32.00 | 32.50 | 175.00 | 733.24 | |
| Current deferred tax assets | 7.10 | ||||
| Short term receivables total | 297.99 | 89.21 | 40.86 | 647.82 | 1 154.53 |
| Cash and bank deposits | 715.56 | 560.98 | 666.80 | 267.55 | 486.55 |
| Cash and cash equivalents | 715.56 | 560.98 | 666.80 | 267.55 | 486.55 |
| Balance sheet total (assets) | 1 344.52 | 957.87 | 1 046.72 | 1 279.19 | 1 964.29 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 120.00 | 120.00 | 120.00 | 120.00 | 120.00 |
| Shares repurchased | 300.00 | 200.00 | 200.00 | 300.00 | |
| Retained earnings | 124.93 | 420.79 | 227.88 | 299.73 | 299.61 |
| Profit of the financial year | 295.85 | 7.09 | 271.86 | 299.87 | 380.05 |
| Shareholders equity total | 840.79 | 547.88 | 819.73 | 919.61 | 1 099.65 |
| Non-current liabilities total | |||||
| Advances received | 161.50 | 84.50 | 506.40 | ||
| Current trade creditors | 42.17 | 4.89 | 12.08 | 33.18 | 67.09 |
| Short-term deferred tax liabilities | 53.82 | 53.20 | 63.25 | 84.44 | |
| Other non-interest bearing current liabilities | 246.25 | 388.00 | 161.72 | 178.66 | 206.71 |
| Accruals and deferred income | 17.10 | ||||
| Current liabilities total | 503.74 | 409.99 | 226.99 | 359.59 | 864.64 |
| Balance sheet total (liabilities) | 1 344.52 | 957.87 | 1 046.72 | 1 279.19 | 1 964.29 |
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.