Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 1 295.51 | 1 499.11 | 1 559.97 | 2 690.79 |
| Employee benefit expenses | - 811.86 | - 798.22 | - 991.57 | -1 100.37 |
| Other operating expenses | -74.40 | |||
| Total depreciation | -18.00 | -18.00 | -18.00 | -20.96 |
| EBIT | 332.88 | 608.49 | 550.40 | 1 569.46 |
| Other financial expenses | 25.97 | -33.80 | -46.98 | -37.32 |
| Pre-tax profit | 439.68 | 574.69 | 503.42 | 1 532.14 |
| Income taxes | -97.30 | - 126.55 | - 110.61 | - 337.08 |
| Net earnings | 342.39 | 448.14 | 392.81 | 1 195.06 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Land and waters | 981.99 | |||
| Machinery and equipment | 150.05 | 132.05 | 114.05 | 96.05 |
| Tangible assets total | 150.05 | 132.05 | 114.05 | 1 078.04 |
| Other receivables | 40.00 | 40.00 | 40.00 | 40.00 |
| Investments total | 40.00 | 40.00 | 40.00 | 40.00 |
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 59.96 | 111.68 | 128.20 | 186.48 |
| Short term receivables total | 59.96 | 111.68 | 128.20 | 186.48 |
| Cash and bank deposits | 1 028.51 | 1 569.51 | 2 078.82 | 2 437.75 |
| Cash and cash equivalents | 1 028.51 | 1 569.51 | 2 078.82 | 2 437.75 |
| Balance sheet total (assets) | 1 278.52 | 1 853.23 | 2 361.07 | 3 742.27 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Share capital | 5.00 | 5.00 | 40.00 | 40.00 |
| Other reserves | 35.00 | 35.00 | ||
| Retained earnings | 212.96 | 555.35 | 1 003.49 | 1 396.30 |
| Profit of the financial year | 342.39 | 448.14 | 392.81 | 1 195.06 |
| Shareholders equity total | 595.35 | 1 043.49 | 1 436.30 | 2 631.36 |
| Provisions | 10.74 | 12.35 | 12.56 | 11.08 |
| Non-current deferred tax liabilities | 118.77 | 110.40 | 338.56 | |
| Non-current liabilities total | 118.77 | 110.40 | 338.56 | |
| Current trade creditors | 60.07 | 144.61 | 149.11 | 64.96 |
| Current owed to group member | 405.35 | 421.56 | 557.19 | 600.55 |
| Short-term deferred tax liabilities | 93.83 | |||
| Other non-interest bearing current liabilities | 113.18 | 112.46 | 95.51 | 95.76 |
| Current liabilities total | 672.43 | 678.63 | 801.81 | 761.27 |
| Balance sheet total (liabilities) | 1 278.52 | 1 853.23 | 2 361.07 | 3 742.27 |
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.