Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 8 263.00 | 7 449.66 | 7 229.38 | 8 206.97 | 8 476.57 |
| Employee benefit expenses | -6 923.64 | -6 671.61 | -6 642.36 | -6 922.70 | -7 091.09 |
| Other operating expenses | -21.40 | -32.09 | |||
| Total depreciation | - 397.95 | -99.38 | - 118.12 | - 119.73 | - 214.69 |
| EBIT | 941.41 | 678.67 | 447.50 | 1 164.53 | 1 138.69 |
| Other financial income | 3.57 | 1.05 | 5.00 | 0.05 | 0.20 |
| Other financial expenses | -77.62 | -46.36 | -60.91 | - 192.47 | - 307.50 |
| Pre-tax profit | 867.36 | 633.36 | 391.59 | 972.12 | 831.39 |
| Income taxes | - 209.81 | - 142.88 | -90.86 | - 215.25 | - 183.95 |
| Net earnings | 657.55 | 490.48 | 300.73 | 756.87 | 647.44 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 35.00 | 45.70 | |||
| Intangible assets total | 35.00 | 45.70 | |||
| Machinery and equipment | 676.48 | 1 099.14 | 1 792.84 | 2 611.01 | 3 140.74 |
| Tangible assets total | 676.48 | 1 099.14 | 1 792.84 | 2 611.01 | 3 140.74 |
| Other receivables | 118.10 | 118.10 | 118.10 | 118.10 | 118.60 |
| Investments total | 118.10 | 118.10 | 118.10 | 118.10 | 118.60 |
| Long term receivables total | |||||
| Finished products/goods | 6 170.83 | 6 298.51 | 5 442.52 | 4 852.66 | 5 207.01 |
| Inventories total | 6 170.83 | 6 298.51 | 5 442.52 | 4 852.66 | 5 207.01 |
| Current trade debtors | 1 638.73 | 1 540.70 | 1 612.56 | 1 781.01 | 1 523.34 |
| Prepayments and accrued income | 179.28 | 211.76 | 222.18 | 219.94 | 213.84 |
| Current other receivables | 29.45 | 10.51 | 51.21 | 61.14 | 82.30 |
| Current deferred tax assets | 90.30 | 104.20 | |||
| Short term receivables total | 1 847.47 | 1 762.96 | 1 976.25 | 2 166.28 | 1 819.48 |
| Cash and bank deposits | 0.84 | ||||
| Cash and cash equivalents | 0.84 | ||||
| Balance sheet total (assets) | 8 812.87 | 9 278.71 | 9 329.71 | 9 783.04 | 10 332.38 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 330.00 | 72.00 | 72.00 | ||
| Other reserves | -72.00 | -72.00 | |||
| Retained earnings | 2 068.85 | 2 726.40 | 416.88 | 678.02 | 1 395.29 |
| Profit of the financial year | 657.55 | 490.48 | 300.73 | 756.87 | 647.44 |
| Shareholders equity total | 4 056.40 | 4 216.88 | 1 717.61 | 2 434.89 | 3 042.73 |
| Provisions | 304.32 | 71.96 | 159.12 | 297.57 | 326.76 |
| Non-current other liabilities | 232.98 | 350.71 | 432.55 | ||
| Non-current deferred tax liabilities | 440.12 | 460.75 | |||
| Non-current liabilities total | 232.98 | 350.71 | 432.55 | 440.12 | 460.75 |
| Current loans from credit institutions | 5 196.61 | 595.88 | 1 295.41 | 3 950.48 | 3 308.24 |
| Advances received | 90.00 | 153.21 | |||
| Current trade creditors | 1 004.54 | 1 134.23 | 1 193.83 | 1 014.96 | 1 841.73 |
| Current owed to participating | 300.00 | ||||
| Short-term deferred tax liabilities | 264.19 | 357.24 | 7.77 | ||
| Other non-interest bearing current liabilities | -2 546.17 | 2 551.82 | 4 531.18 | 1 555.03 | 1 191.19 |
| Current liabilities total | 4 219.18 | 4 639.17 | 7 020.43 | 6 610.46 | 6 502.15 |
| Balance sheet total (liabilities) | 8 812.87 | 9 278.71 | 9 329.71 | 9 783.04 | 10 332.38 |
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.