Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 803.04 | 1 858.91 | 2 183.78 | 2 310.83 | 2 103.11 |
| Employee benefit expenses | -1 368.78 | -1 695.30 | -1 904.25 | -1 779.95 | -1 797.57 |
| Total depreciation | -85.18 | - 104.77 | -95.97 | -86.67 | -88.50 |
| EBIT | 349.07 | 58.84 | 183.56 | 444.21 | 217.04 |
| Other financial income | 22.79 | 10.99 | |||
| Other financial expenses | -6.71 | -9.72 | -4.88 | -3.03 | |
| Pre-tax profit | 342.36 | 49.12 | 178.68 | 463.97 | 228.03 |
| Income taxes | -76.68 | -16.41 | -42.45 | - 103.59 | -51.16 |
| Net earnings | 265.68 | 32.71 | 136.23 | 360.38 | 176.87 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 378.11 | 273.33 | 177.36 | 90.69 | 195.99 |
| Tangible assets total | 378.11 | 273.33 | 177.36 | 90.69 | 195.99 |
| Other receivables | 8.00 | 8.00 | 8.00 | ||
| Investments total | 8.00 | 8.00 | 8.00 | ||
| Long term receivables total | |||||
| Finished products/goods | 40.87 | 45.00 | 65.35 | 132.84 | 69.63 |
| Inventories total | 40.87 | 45.00 | 65.35 | 132.84 | 69.63 |
| Current amounts owed by group member comp. | 181.25 | 518.80 | 688.08 | 278.79 | |
| Current other receivables | 26.51 | 156.11 | 116.00 | 175.93 | |
| Current deferred tax assets | 7.29 | 9.29 | |||
| Short term receivables total | 26.51 | 181.25 | 674.91 | 811.36 | 464.01 |
| Cash and bank deposits | 807.88 | 1 079.85 | 325.57 | 526.52 | 460.84 |
| Cash and cash equivalents | 807.88 | 1 079.85 | 325.57 | 526.52 | 460.84 |
| Balance sheet total (assets) | 1 261.37 | 1 587.44 | 1 251.19 | 1 561.42 | 1 190.46 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 300.00 | 584.91 | 176.87 | ||
| Retained earnings | 364.91 | 330.58 | 363.29 | -85.39 | 98.13 |
| Profit of the financial year | 265.68 | 32.71 | 136.23 | 360.38 | 176.87 |
| Shareholders equity total | 755.58 | 788.29 | 624.52 | 984.91 | 576.88 |
| Provisions | 18.61 | 11.70 | 3.00 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 91.96 | 58.20 | 171.95 | 97.73 | 177.41 |
| Current owed to participating | 14.61 | 19.37 | |||
| Short-term deferred tax liabilities | 67.90 | 9.32 | 51.15 | 113.88 | 53.16 |
| Other non-interest bearing current liabilities | 312.71 | 700.56 | 400.57 | 364.90 | 383.02 |
| Current liabilities total | 487.18 | 787.44 | 623.66 | 576.51 | 613.59 |
| Balance sheet total (liabilities) | 1 261.37 | 1 587.44 | 1 251.19 | 1 561.42 | 1 190.46 |
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.