Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 484.76 | 6 980.44 | 6 438.28 | 6 324.63 | 8 164.89 |
| Employee benefit expenses | -6 674.90 | -6 135.20 | -6 145.19 | -6 529.79 | -5 614.93 |
| Other operating expenses | -25.95 | ||||
| Total depreciation | - 163.42 | - 162.89 | - 145.90 | - 256.68 | - 287.66 |
| EBIT | 646.44 | 682.35 | 147.18 | - 487.79 | 2 262.30 |
| Other financial income | 21.28 | 14.79 | 10.19 | 29.38 | 64.32 |
| Other financial expenses | - 143.42 | -66.70 | -29.51 | - 168.61 | - 205.59 |
| Pre-tax profit | 524.30 | 630.44 | 127.87 | - 627.02 | 2 121.03 |
| Income taxes | - 126.28 | - 149.15 | -41.22 | 106.90 | - 520.71 |
| Net earnings | 398.02 | 481.29 | 86.65 | - 520.12 | 1 600.32 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 145.85 | 86.64 | 224.63 | 221.97 | 142.36 |
| Machinery and equipment | 165.06 | 61.37 | 144.59 | 393.76 | 368.71 |
| Tangible assets total | 310.90 | 148.01 | 369.23 | 615.73 | 511.07 |
| Investments total | |||||
| Non-current other receivables | 240.00 | 240.00 | 240.00 | 240.00 | 240.00 |
| Long term receivables total | 240.00 | 240.00 | 240.00 | 240.00 | 240.00 |
| Raw materials and consumables | 1 244.98 | 1 278.27 | 923.22 | ||
| Finished products/goods | 1 053.72 | 1 069.32 | |||
| Inventories total | 1 053.72 | 1 069.32 | 1 244.98 | 1 278.27 | 923.22 |
| Current trade debtors | 3 450.40 | 2 131.41 | 2 676.86 | 2 618.52 | 4 423.91 |
| Current amounts owed by group member comp. | 536.97 | 375.68 | 390.17 | 1 451.35 | 1 329.52 |
| Prepayments and accrued income | 362.32 | 317.59 | 227.32 | 179.51 | 127.81 |
| Current other receivables | 614.02 | 630.52 | 1 073.34 | 516.16 | 717.74 |
| Current deferred tax assets | 54.50 | ||||
| Short term receivables total | 4 963.70 | 3 455.20 | 4 367.69 | 4 820.03 | 6 598.97 |
| Cash and bank deposits | 1.71 | 1 833.70 | 2 105.68 | 94.00 | 1 475.52 |
| Cash and cash equivalents | 1.71 | 1 833.70 | 2 105.68 | 94.00 | 1 475.52 |
| Balance sheet total (assets) | 6 570.04 | 6 746.23 | 8 327.58 | 7 048.03 | 9 748.77 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 200.00 | 1 200.00 | 1 200.00 | 1 200.00 | 1 200.00 |
| Shares repurchased | 300.00 | 400.00 | 1 400.00 | ||
| Retained earnings | - 213.98 | - 215.96 | 265.33 | 351.98 | -1 568.14 |
| Profit of the financial year | 398.02 | 481.29 | 86.65 | - 520.12 | 1 600.32 |
| Shareholders equity total | 1 684.04 | 1 865.33 | 1 551.98 | 1 031.86 | 2 632.18 |
| Provisions | 142.50 | 208.50 | 52.40 | 5.78 | |
| Non-current other liabilities | 522.06 | 490.02 | 552.40 | 571.74 | |
| Non-current deferred tax liabilities | 119.38 | 83.12 | 197.32 | ||
| Non-current liabilities total | 119.38 | 605.18 | 687.34 | 552.40 | 571.74 |
| Current loans from credit institutions | 1 940.69 | 1.21 | 3.32 | 0.57 | 4.38 |
| Advances received | 126.23 | 411.72 | 619.41 | 225.79 | 347.96 |
| Current trade creditors | 799.42 | 618.65 | 854.05 | 1 431.42 | 2 033.82 |
| Short-term deferred tax liabilities | 5.84 | 119.39 | 83.12 | 197.32 | 461.54 |
| Other non-interest bearing current liabilities | 1 751.93 | 2 916.25 | 4 475.98 | 3 608.67 | 2 562.47 |
| Accruals and deferred income | 1 128.92 | ||||
| Current liabilities total | 4 624.12 | 4 067.23 | 6 035.87 | 5 463.77 | 6 539.08 |
| Balance sheet total (liabilities) | 6 570.04 | 6 746.23 | 8 327.58 | 7 048.03 | 9 748.77 |
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.