Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 412.00 | 7 395.38 | 11 106.20 | 12 531.18 | 22 067.91 |
| Employee benefit expenses | -3 467.00 | -3 897.64 | -4 697.20 | -5 376.97 | -6 842.26 |
| Total depreciation | - 203.00 | - 224.93 | - 371.47 | - 496.22 | - 865.80 |
| EBIT | 742.00 | 3 272.81 | 6 037.53 | 6 657.99 | 14 359.85 |
| Other financial income | 43.00 | 51.85 | 0.10 | 17.07 | 66.83 |
| Other financial expenses | -20.00 | -7.47 | -48.58 | - 130.85 | - 181.51 |
| Pre-tax profit | 765.00 | 3 317.18 | 5 989.05 | 6 544.21 | 14 245.17 |
| Income taxes | - 168.00 | - 731.61 | -1 328.44 | -1 467.41 | -3 147.38 |
| Net earnings | 597.00 | 2 585.57 | 4 660.61 | 5 076.80 | 11 097.79 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 600.00 | 2 828.16 | 5 459.23 | 18 655.04 | |
| Machinery and equipment | 267.00 | 548.50 | 1 036.59 | 756.31 | 835.96 |
| Advance payments and construction in progress | 581.02 | 2 729.72 | |||
| Tangible assets total | 267.00 | 3 148.50 | 4 445.76 | 8 945.25 | 19 490.99 |
| Other receivables | 120.00 | 60.00 | 60.00 | ||
| Investments total | 120.00 | 60.00 | 60.00 | ||
| Long term receivables total | |||||
| Finished products/goods | 3 691.00 | 3 959.54 | 5 597.38 | 7 010.66 | 7 883.05 |
| Inventories total | 3 691.00 | 3 959.54 | 5 597.38 | 7 010.66 | 7 883.05 |
| Current trade debtors | 500.00 | 1 230.18 | 1 887.27 | 2 220.64 | 1 559.31 |
| Current amounts owed by group member comp. | 1 000.00 | 124.03 | 144.72 | 38.94 | 34.66 |
| Current owed by particip. interest comp. | 134.76 | ||||
| Prepayments and accrued income | 6.00 | 42.42 | 52.68 | 35.38 | |
| Current other receivables | 244.00 | 474.18 | 828.49 | 605.42 | 1 004.53 |
| Current deferred tax assets | 29.00 | 373.06 | |||
| Short term receivables total | 1 779.00 | 2 005.56 | 3 233.54 | 2 917.68 | 2 633.88 |
| Cash and bank deposits | 55.00 | 3 409.32 | 4 593.44 | 4 317.73 | 8 921.94 |
| Cash and cash equivalents | 55.00 | 3 409.32 | 4 593.44 | 4 317.73 | 8 921.94 |
| Balance sheet total (assets) | 5 912.00 | 12 522.92 | 17 930.13 | 23 251.31 | 38 929.87 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 500.00 | 500.00 | 1 000.00 | 1 000.00 | 7 000.00 |
| Retained earnings | 1 273.00 | 1 369.59 | 2 955.16 | 6 615.77 | 4 692.57 |
| Profit of the financial year | 597.00 | 2 585.57 | 4 660.61 | 5 076.80 | 11 097.79 |
| Shareholders equity total | 2 870.00 | 4 955.16 | 9 115.77 | 13 192.57 | 23 290.36 |
| Provisions | 14.00 | 3.92 | 17.42 | 15.23 | 93.29 |
| Non-current other liabilities | 116.00 | 234.64 | |||
| Non-current liabilities total | 116.00 | 234.64 | |||
| Current loans from credit institutions | 12.56 | 33.01 | 105.40 | 196.19 | |
| Current trade creditors | 1 763.00 | 2 742.90 | 6 751.08 | 6 635.65 | 10 021.84 |
| Current owed to participating | 233.00 | 225.85 | 0.18 | ||
| Current owed to group member | 356.00 | 2 765.50 | 1 115.52 | 1 191.54 | 837.81 |
| Short-term deferred tax liabilities | 742.18 | 1 192.60 | 2 695.32 | ||
| Other non-interest bearing current liabilities | 505.00 | 1 066.06 | 671.48 | 918.33 | 1 794.88 |
| Accruals and deferred income | 55.00 | ||||
| Current liabilities total | 2 912.00 | 7 329.20 | 8 796.95 | 10 043.52 | 15 546.23 |
| Balance sheet total (liabilities) | 5 912.00 | 12 522.92 | 17 930.13 | 23 251.31 | 38 929.87 |
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.