Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 071.52 | 6 166.25 | 5 811.39 | 9 534.41 | 8 727.08 |
| Costs of management | -1 041.30 | -1 043.10 | -1 017.33 | -1 199.33 | -1 194.51 |
| Costs of distribution | -3 111.66 | -3 103.45 | -2 714.92 | -3 551.56 | -3 972.69 |
| EBIT | 1 918.56 | 2 019.71 | 2 079.15 | 4 783.52 | 3 559.88 |
| Other financial income | 83.48 | 84.21 | 57.46 | 157.52 | 289.39 |
| Other financial expenses | -29.24 | -15.51 | -14.76 | -6.51 | -18.34 |
| Pre-tax profit | 1 972.81 | 2 088.41 | 2 121.85 | 4 934.52 | 3 830.94 |
| Income taxes | - 434.50 | - 459.69 | - 467.17 | -1 091.31 | - 847.67 |
| Net earnings | 1 538.31 | 1 628.72 | 1 654.68 | 3 843.21 | 2 983.27 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 287.19 | 301.98 | 192.31 | 237.23 | 150.73 |
| Tangible assets total | 287.19 | 301.98 | 192.31 | 237.23 | 150.73 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 10 588.21 | 8 260.68 | 13 800.84 | 19 146.47 | 18 605.86 |
| Inventories total | 10 588.21 | 8 260.68 | 13 800.84 | 19 146.47 | 18 605.86 |
| Current trade debtors | 5 101.13 | 5 567.53 | 6 527.32 | 5 746.56 | 4 847.41 |
| Prepayments and accrued income | 272.32 | 212.72 | 210.70 | 183.96 | 212.48 |
| Current other receivables | 580.34 | 653.90 | 776.29 | 1 771.74 | 467.75 |
| Current deferred tax assets | 1.03 | 3.14 | 9.87 | 13.59 | 6.28 |
| Short term receivables total | 5 954.82 | 6 437.29 | 7 524.18 | 7 715.86 | 5 533.92 |
| Cash and bank deposits | 3 146.39 | 1 172.07 | 1 322.74 | 3 612.78 | 2 477.88 |
| Cash and cash equivalents | 3 146.39 | 1 172.07 | 1 322.74 | 3 612.78 | 2 477.88 |
| Balance sheet total (assets) | 19 976.61 | 16 172.02 | 22 840.07 | 30 712.34 | 26 768.39 |
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 | 1 500.00 | 1 600.00 | 1 600.00 | 2 800.00 | 1 900.00 |
| Retained earnings | 4 513.59 | 4 451.90 | 4 480.63 | 3 335.31 | 5 278.53 |
| Profit of the financial year | 1 538.31 | 1 628.72 | 1 654.68 | 3 843.21 | 2 983.27 |
| Shareholders equity total | 8 551.91 | 8 680.63 | 8 735.31 | 10 978.53 | 11 161.80 |
| Provisions | 184.90 | 147.50 | 220.00 | 340.00 | 280.00 |
| Non-current liabilities total | |||||
| Advances received | 2 480.58 | ||||
| Current trade creditors | 5 553.22 | 2 956.72 | 7 859.10 | 14 033.78 | 10 023.25 |
| Short-term deferred tax liabilities | 309.69 | 335.80 | 356.90 | 988.03 | 724.38 |
| Other non-interest bearing current liabilities | 5 376.90 | 4 051.37 | 3 188.17 | 4 372.01 | 4 578.96 |
| Current liabilities total | 11 239.81 | 7 343.89 | 13 884.76 | 19 393.81 | 15 326.59 |
| Balance sheet total (liabilities) | 19 976.61 | 16 172.02 | 22 840.07 | 30 712.34 | 26 768.39 |
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.