Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 653.19 | 696.49 | 926.80 | 1 176.50 | 1 146.86 |
| Employee benefit expenses | - 557.47 | - 659.15 | - 861.81 | -1 068.46 | -1 262.75 |
| Total depreciation | -15.08 | -46.88 | -36.32 | -29.06 | |
| EBIT | 95.72 | 22.26 | 18.11 | 71.71 | - 144.95 |
| Other financial income | 0.07 | ||||
| Other financial expenses | -0.77 | -2.04 | -1.40 | -1.40 | -0.12 |
| Pre-tax profit | 94.95 | 20.22 | 16.71 | 70.31 | - 145.00 |
| Income taxes | -21.46 | -0.93 | -3.67 | -16.14 | 30.69 |
| Net earnings | 73.48 | 19.29 | 13.03 | 54.17 | - 114.31 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 105.57 | 181.60 | 145.28 | 116.22 | |
| Tangible assets total | 105.57 | 181.60 | 145.28 | 116.22 | |
| Investments total | |||||
| Deferred tax assets | 30.69 | ||||
| Long term receivables total | 30.69 | ||||
| Finished products/goods | 45.53 | 25.50 | 35.69 | 41.98 | 26.71 |
| Inventories total | 45.53 | 25.50 | 35.69 | 41.98 | 26.71 |
| Current other receivables | 90.21 | 120.00 | |||
| Current deferred tax assets | 1.32 | ||||
| Short term receivables total | 90.21 | 121.33 | |||
| Cash and bank deposits | 396.55 | 318.78 | 140.73 | 422.68 | 298.30 |
| Cash and cash equivalents | 396.55 | 318.78 | 140.73 | 422.68 | 298.30 |
| Balance sheet total (assets) | 442.08 | 540.07 | 479.34 | 609.93 | 471.93 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 75.10 | 148.58 | 167.87 | 177.39 | 231.56 |
| Profit of the financial year | 73.48 | 19.29 | 13.03 | 54.17 | - 114.31 |
| Shareholders equity total | 198.58 | 217.87 | 230.91 | 281.56 | 167.25 |
| Non-current liabilities total | |||||
| Current trade creditors | 75.86 | 150.82 | 65.46 | 99.87 | 59.17 |
| Current owed to participating | 38.20 | 50.27 | 37.63 | 47.75 | 47.75 |
| Short-term deferred tax liabilities | 34.26 | 39.61 | 11.14 | ||
| Other non-interest bearing current liabilities | 95.17 | 81.50 | 145.34 | 169.61 | 197.75 |
| Current liabilities total | 243.49 | 322.20 | 248.44 | 328.37 | 304.67 |
| Balance sheet total (liabilities) | 442.08 | 540.07 | 479.34 | 609.93 | 471.93 |
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.