Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 383.03 | 1 716.54 | 2 496.14 | 1 570.57 | 1 555.88 |
| Employee benefit expenses | - 747.84 | -1 211.70 | -1 228.22 | -1 004.44 | -1 042.79 |
| Total depreciation | -71.18 | -75.55 | -80.57 | -75.57 | -72.21 |
| EBIT | 564.01 | 429.29 | 1 187.35 | 490.55 | 440.89 |
| Other financial income | 3.27 | 0.02 | 0.69 | 0.34 | |
| Other financial expenses | -0.76 | -7.84 | -15.04 | -17.44 | -1.08 |
| Pre-tax profit | 566.51 | 421.46 | 1 172.31 | 473.81 | 440.14 |
| Income taxes | - 125.54 | -93.89 | - 261.77 | - 106.85 | -96.97 |
| Net earnings | 440.98 | 327.57 | 910.54 | 366.96 | 343.17 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 420.00 | 360.00 | 300.00 | 240.00 | 180.00 |
| Intangible assets total | 420.00 | 360.00 | 300.00 | 240.00 | 180.00 |
| Machinery and equipment | 24.58 | 64.46 | 43.89 | 28.32 | 16.11 |
| Tangible assets total | 24.58 | 64.46 | 43.89 | 28.32 | 16.11 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 46.39 | 37.46 | 42.33 | 46.74 | 72.32 |
| Inventories total | 46.39 | 37.46 | 42.33 | 46.74 | 72.32 |
| Current trade debtors | 229.16 | 232.25 | 518.05 | 562.91 | 347.77 |
| Prepayments and accrued income | 3.96 | 3.65 | 6.89 | ||
| Current other receivables | 169.23 | 91.63 | 8.21 | 101.67 | |
| Current deferred tax assets | 1.75 | 170.96 | 60.50 | ||
| Short term receivables total | 229.16 | 401.48 | 615.39 | 745.72 | 516.84 |
| Cash and bank deposits | 965.69 | 1 595.52 | 2 373.97 | 2 196.42 | 3 015.78 |
| Cash and cash equivalents | 965.69 | 1 595.52 | 2 373.97 | 2 196.42 | 3 015.78 |
| Balance sheet total (assets) | 1 685.81 | 2 458.92 | 3 375.57 | 3 257.20 | 3 801.04 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Shares repurchased | 55.30 | 56.50 | 57.20 | 58.90 | 61.00 |
| Retained earnings | 734.65 | 1 119.13 | 1 389.50 | 2 241.14 | 2 547.10 |
| Profit of the financial year | 440.98 | 327.57 | 910.54 | 366.96 | 343.17 |
| Shareholders equity total | 1 330.93 | 1 603.20 | 2 457.24 | 2 767.00 | 3 051.28 |
| Provisions | 92.73 | 80.42 | 65.94 | 51.74 | 37.68 |
| Non-current other liabilities | 36.65 | ||||
| Non-current liabilities total | 36.65 | ||||
| Current trade creditors | 59.97 | 52.45 | 136.38 | 39.74 | 190.09 |
| Current owed to participating | 5.81 | 5.81 | 4.99 | ||
| Short-term deferred tax liabilities | 39.13 | 0.19 | |||
| Other non-interest bearing current liabilities | 163.06 | 685.99 | 710.21 | 392.91 | 517.01 |
| Current liabilities total | 262.16 | 738.64 | 852.39 | 438.45 | 712.09 |
| Balance sheet total (liabilities) | 1 685.81 | 2 458.92 | 3 375.57 | 3 257.20 | 3 801.04 |
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.