Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 592.99 | 593.87 | 526.69 | 504.12 | 522.39 |
| Employee benefit expenses | - 333.27 | - 488.69 | - 313.95 | - 396.74 | - 477.88 |
| EBIT | 259.71 | 105.18 | 212.74 | 107.38 | 44.51 |
| Other financial income | 0.93 | 1.28 | 0.31 | 0.03 | |
| Other financial expenses | -43.79 | -39.03 | -34.42 | -31.12 | -32.05 |
| Pre-tax profit | 216.85 | 67.43 | 178.63 | 76.26 | 12.49 |
| Income taxes | -47.82 | -14.89 | -39.28 | -17.32 | -3.13 |
| Net earnings | 169.03 | 52.54 | 139.35 | 58.94 | 9.37 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 8.59 | 8.59 | 8.59 | 8.59 | 8.59 |
| Investments total | 8.59 | 8.59 | 8.59 | 8.59 | 8.59 |
| Long term receivables total | |||||
| Finished products/goods | 692.74 | 778.45 | 677.71 | 693.67 | 819.41 |
| Inventories total | 692.74 | 778.45 | 677.71 | 693.67 | 819.41 |
| Current trade debtors | 203.98 | 182.00 | 247.24 | 197.30 | 221.19 |
| Prepayments and accrued income | 5.26 | 8.31 | 11.60 | 47.26 | |
| Current other receivables | 396.98 | 200.00 | 100.00 | ||
| Current deferred tax assets | 24.51 | 10.00 | |||
| Short term receivables total | 209.24 | 603.49 | 455.55 | 308.90 | 278.45 |
| Cash and bank deposits | 64.37 | 34.55 | 50.91 | 117.96 | 25.32 |
| Cash and cash equivalents | 64.37 | 34.55 | 50.91 | 117.96 | 25.32 |
| Balance sheet total (assets) | 974.94 | 1 425.08 | 1 192.76 | 1 129.12 | 1 131.77 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 140.45 | 28.57 | 81.11 | 220.46 | 279.40 |
| Profit of the financial year | 169.03 | 52.54 | 139.35 | 58.94 | 9.37 |
| Shareholders equity total | 78.57 | 131.11 | 270.47 | 329.40 | 338.77 |
| Provisions | 0.59 | 1.11 | 1.29 | 4.42 | |
| Non-current owed to group member | 550.00 | 450.00 | 350.00 | 250.00 | 150.00 |
| Non-current liabilities total | 550.00 | 450.00 | 350.00 | 250.00 | 150.00 |
| Current loans from credit institutions | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Current trade creditors | 99.36 | 78.47 | 33.66 | 107.03 | 83.27 |
| Current owed to participating | 1.18 | 15.90 | 16.70 | 118.65 | 242.53 |
| Short-term deferred tax liabilities | 7.61 | 38.17 | 15.14 | ||
| Other non-interest bearing current liabilities | 137.62 | 649.59 | 382.66 | 207.60 | 212.78 |
| Current liabilities total | 345.77 | 843.96 | 571.19 | 548.42 | 638.58 |
| Balance sheet total (liabilities) | 974.94 | 1 425.08 | 1 192.76 | 1 129.12 | 1 131.77 |
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.