Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | ||||
Gross profit | 2 578.79 | 1 234.44 | 1 304.18 | 1 311.69 |
Employee benefit expenses | -1 622.75 | -1 184.33 | -1 132.39 | - 963.69 |
Other operating expenses | -21.59 | |||
Total depreciation | - 109.51 | - 133.07 | -98.40 | -98.40 |
EBIT | 824.93 | -82.95 | 73.39 | 249.60 |
Other financial income | 12.34 | 1.03 | 0.30 | |
Other financial expenses | -3.75 | -2.51 | -23.39 | -19.61 |
Pre-tax profit | 833.52 | -84.43 | 50.30 | 229.99 |
Income taxes | - 186.18 | 17.32 | -13.18 | -53.38 |
Net earnings | 647.34 | -67.11 | 37.13 | 176.61 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|
Intangible assets total | ||||
Machinery and equipment | 290.80 | 364.40 | 266.00 | 223.85 |
Tangible assets total | 290.80 | 364.40 | 266.00 | 223.85 |
Investments total | ||||
Non-current other receivables | 27.60 | 28.71 | 76.86 | 33.94 |
Long term receivables total | 27.60 | 28.71 | 76.86 | 33.94 |
Inventories total | ||||
Current trade debtors | 294.78 | 262.50 | 40.96 | 74.25 |
Current owed by particip. interest comp. | 2.50 | |||
Prepayments and accrued income | 11.28 | 17.20 | ||
Current other receivables | 11.88 | 13.58 | 12.78 | 95.74 |
Current deferred tax assets | 5.64 | 22.96 | 9.78 | 3.79 |
Short term receivables total | 314.80 | 299.04 | 74.80 | 190.97 |
Cash and bank deposits | 954.27 | 267.83 | 255.26 | 345.58 |
Cash and cash equivalents | 954.27 | 267.83 | 255.26 | 345.58 |
Balance sheet total (assets) | 1 587.46 | 959.98 | 672.93 | 794.34 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 | 50.00 |
Shares repurchased | 500.00 | 100.00 | 150.00 | |
Retained earnings | - 500.00 | 147.34 | -19.77 | - 132.65 |
Profit of the financial year | 647.34 | -67.11 | 37.13 | 176.61 |
Shareholders equity total | 697.34 | 130.23 | 167.35 | 243.96 |
Non-current deferred tax liabilities | 24.39 | |||
Non-current liabilities total | 24.39 | |||
Current trade creditors | 119.61 | 182.05 | 20.73 | 137.31 |
Current owed to participating | 297.50 | |||
Other non-interest bearing current liabilities | 770.52 | 350.20 | 484.84 | 388.68 |
Current liabilities total | 890.13 | 829.75 | 505.57 | 526.00 |
Balance sheet total (liabilities) | 1 587.46 | 959.98 | 672.93 | 794.34 |
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.