Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 893.18 | 1 088.63 | 1 283.33 | 1 268.93 | 1 102.67 |
| Employee benefit expenses | - 682.95 | - 716.56 | - 991.23 | -1 059.12 | -1 071.38 |
| Total depreciation | -1.40 | ||||
| EBIT | 210.22 | 372.07 | 290.69 | 209.81 | 31.29 |
| Other financial income | 3.36 | ||||
| Other financial expenses | -0.34 | -3.08 | -2.41 | -9.21 | -4.05 |
| Pre-tax profit | 209.88 | 368.99 | 288.28 | 200.60 | 30.59 |
| Income taxes | -50.20 | -85.05 | -70.40 | -55.13 | -24.35 |
| Net earnings | 159.68 | 283.94 | 217.88 | 145.47 | 6.24 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 82.85 | ||||
| Tangible assets total | 82.85 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 145.78 | 465.46 | 313.59 | 235.19 | 251.46 |
| Current amounts owed by group member comp. | 124.38 | ||||
| Prepayments and accrued income | 46.88 | ||||
| Current other receivables | 10.66 | 13.91 | 135.68 | ||
| Short term receivables total | 145.78 | 589.84 | 324.25 | 249.10 | 434.02 |
| Cash and bank deposits | 343.42 | 129.94 | 378.27 | 785.68 | 128.87 |
| Cash and cash equivalents | 343.42 | 129.94 | 378.27 | 785.68 | 128.87 |
| Balance sheet total (assets) | 489.19 | 719.79 | 785.37 | 1 034.78 | 562.89 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 191.00 | 250.00 | 200.00 | 200.00 | |
| Other reserves | 50.00 | 50.00 | |||
| Retained earnings | - 159.30 | - 249.62 | - 115.68 | -97.80 | 47.67 |
| Profit of the financial year | 159.68 | 283.94 | 217.88 | 145.47 | 6.24 |
| Shareholders equity total | 241.38 | 334.32 | 342.20 | 287.67 | 93.91 |
| Non-current liabilities total | |||||
| Current trade creditors | 53.35 | 9.06 | 1.00 | 53.46 | 15.00 |
| Current owed to participating | 15.09 | ||||
| Current owed to group member | 160.67 | 339.07 | 158.63 | ||
| Short-term deferred tax liabilities | 70.40 | 55.13 | 24.35 | ||
| Other non-interest bearing current liabilities | 179.37 | 376.40 | 211.09 | 299.44 | 270.99 |
| Current liabilities total | 247.81 | 385.46 | 443.17 | 747.11 | 468.98 |
| Balance sheet total (liabilities) | 489.19 | 719.79 | 785.37 | 1 034.78 | 562.89 |
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.