Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 853.59 | 1 742.58 | 3 635.80 | 5 322.15 | 4 724.99 |
| Employee benefit expenses | - 784.59 | -1 037.02 | -1 340.85 | -1 754.82 | -1 976.10 |
| Total depreciation | - 150.83 | - 157.02 | - 136.33 | -90.85 | -94.17 |
| EBIT | -81.83 | 548.53 | 2 158.63 | 3 476.48 | 2 654.73 |
| Other financial income | 2.63 | 9.98 | 113.42 | 405.91 | 718.59 |
| Other financial expenses | - 125.38 | -63.45 | -23.58 | -23.44 | -17.93 |
| Pre-tax profit | - 204.58 | 495.06 | 2 248.47 | 3 858.95 | 3 355.39 |
| Income taxes | 32.85 | -68.71 | - 493.01 | - 848.97 | - 738.22 |
| Net earnings | - 171.73 | 426.35 | 1 755.47 | 3 009.98 | 2 617.16 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 198.51 | 186.60 | 174.69 | 162.78 | 150.87 |
| Intangible assets total | 198.51 | 186.60 | 174.69 | 162.78 | 150.87 |
| Buildings | 646.35 | 583.26 | 520.17 | 474.47 | 471.26 |
| Machinery and equipment | 155.25 | 75.43 | 20.33 | 17.90 | 57.91 |
| Tangible assets total | 801.60 | 658.70 | 540.50 | 492.37 | 529.16 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 87.88 | 67.13 | 81.37 | 95.26 | 105.51 |
| Inventories total | 87.88 | 67.13 | 81.37 | 95.26 | 105.51 |
| Current trade debtors | 9.38 | ||||
| Current amounts owed by group member comp. | 37.20 | 704.73 | 3 383.24 | 7 290.18 | 10 624.88 |
| Prepayments and accrued income | 2.60 | 1.09 | 21.40 | ||
| Current other receivables | 231.47 | 67.64 | 276.12 | 248.54 | 296.09 |
| Current deferred tax assets | 40.00 | ||||
| Short term receivables total | 308.67 | 772.37 | 3 661.95 | 7 539.81 | 10 951.75 |
| Cash and bank deposits | 482.50 | 485.78 | 1 089.21 | 309.12 | 15.80 |
| Cash and cash equivalents | 482.50 | 485.78 | 1 089.21 | 309.12 | 15.80 |
| Balance sheet total (assets) | 1 879.15 | 2 170.57 | 5 547.72 | 8 599.33 | 11 753.09 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 692.97 | 521.24 | 947.59 | 2 703.06 | 5 713.04 |
| Profit of the financial year | - 171.73 | 426.35 | 1 755.47 | 3 009.98 | 2 617.16 |
| Shareholders equity total | 571.24 | 997.59 | 2 753.06 | 5 763.04 | 8 380.20 |
| Provisions | 45.00 | 19.38 | 86.66 | 95.25 | 92.26 |
| Non-current liabilities total | |||||
| Current trade creditors | 477.00 | 272.17 | 638.23 | 899.70 | 993.15 |
| Current owed to group member | 483.06 | 12.47 | 120.09 | 85.96 | 705.42 |
| Short-term deferred tax liabilities | 109.38 | 477.23 | 840.37 | 744.09 | |
| Other non-interest bearing current liabilities | 302.86 | 759.58 | 1 472.45 | 915.02 | 837.97 |
| Current liabilities total | 1 262.92 | 1 153.60 | 2 708.01 | 2 741.05 | 3 280.63 |
| Balance sheet total (liabilities) | 1 879.15 | 2 170.57 | 5 547.72 | 8 599.33 | 11 753.09 |
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.