Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 19 377.49 | 21 603.39 | 25 792.78 | 25 114.98 | 26 342.60 |
| Employee benefit expenses | -13 404.82 | -11 523.56 | -14 064.26 | -13 824.97 | -14 673.95 |
| Total depreciation | - 314.27 | - 302.76 | - 160.48 | - 504.48 | - 510.69 |
| EBIT | 5 658.40 | 9 777.07 | 11 568.04 | 10 785.52 | 11 157.97 |
| Other financial income | 222.03 | 214.39 | 57.62 | 102.12 | 299.73 |
| Other financial expenses | -11.09 | -94.70 | -85.58 | -90.85 | -9.04 |
| Pre-tax profit | 5 869.34 | 9 896.76 | 11 540.08 | 10 796.79 | 11 448.65 |
| Income taxes | -1 279.87 | -2 192.22 | -2 562.29 | -2 400.19 | -2 580.51 |
| Net earnings | 4 589.47 | 7 704.54 | 8 977.79 | 8 396.60 | 8 868.14 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 50.00 | 25.00 | |||
| Intangible assets total | 50.00 | 25.00 | |||
| Machinery and equipment | 591.00 | 614.45 | 1 521.56 | 2 251.76 | 2 409.56 |
| Tangible assets total | 591.00 | 614.45 | 1 521.56 | 2 251.76 | 2 409.56 |
| Participating interests | 14.94 | 14.94 | 14.94 | 14.94 | 14.94 |
| Investments total | 14.94 | 14.94 | 14.94 | 14.94 | 14.94 |
| Long term receivables total | |||||
| Raw materials and consumables | 3 975.62 | 3 372.66 | 5 290.82 | 7 121.71 | 6 407.59 |
| Inventories total | 3 975.62 | 3 372.66 | 5 290.82 | 7 121.71 | 6 407.59 |
| Current trade debtors | 3 690.00 | 3 598.90 | 3 904.81 | 3 414.58 | 4 327.72 |
| Current amounts owed by group member comp. | 242.92 | 407.65 | |||
| Prepayments and accrued income | 137.48 | 11.96 | 67.58 | 59.34 | |
| Current other receivables | 476.06 | 117.80 | 1 287.83 | 172.86 | 434.15 |
| Current deferred tax assets | 97.56 | 135.99 | 53.49 | ||
| Short term receivables total | 4 401.10 | 3 864.66 | 5 556.63 | 4 054.42 | 4 761.87 |
| Cash and bank deposits | 3 801.58 | 11 765.77 | 8 493.08 | 10 153.43 | 16 149.92 |
| Cash and cash equivalents | 3 801.58 | 11 765.77 | 8 493.08 | 10 153.43 | 16 149.92 |
| Balance sheet total (assets) | 12 784.24 | 19 632.47 | 20 877.03 | 23 646.25 | 29 768.88 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 7 400.00 | 8 000.00 | 8 000.00 | 8 000.00 | |
| Retained earnings | 2 223.05 | - 587.48 | - 882.94 | 94.85 | 491.45 |
| Profit of the financial year | 4 589.47 | 7 704.54 | 8 977.79 | 8 396.60 | 8 868.14 |
| Shareholders equity total | 7 312.52 | 15 017.06 | 16 594.85 | 16 991.45 | 17 859.59 |
| Provisions | 10.50 | 12.04 | |||
| Non-current other liabilities | 163.82 | 240.87 | |||
| Non-current liabilities total | 163.82 | 240.87 | |||
| Current trade creditors | 1 380.14 | 1 358.95 | 1 290.43 | 1 564.08 | 2 810.94 |
| Current owed to participating | 51.38 | 11.29 | 12.23 | 43.71 | 39.67 |
| Current owed to group member | 1 245.91 | 591.77 | 157.48 | 4 247.09 | |
| Short-term deferred tax liabilities | 1 651.39 | 1 834.88 | |||
| Other non-interest bearing current liabilities | 2 624.25 | 2 406.31 | 2 971.80 | 3 219.90 | 2 948.14 |
| Accruals and deferred income | 6.22 | 6.22 | 7.73 | 7.73 | 16.51 |
| Current liabilities total | 5 307.90 | 4 374.54 | 4 282.18 | 6 644.30 | 11 897.24 |
| Balance sheet total (liabilities) | 12 784.24 | 19 632.47 | 20 877.03 | 23 646.25 | 29 768.88 |
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.