Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 2 864.54 | 2 871.81 | 2 667.03 |
Employee benefit expenses | -2 562.38 | -2 428.24 | -2 446.07 |
EBIT | 302.16 | 443.57 | 220.96 |
Other financial income | 0.03 | 13.95 | |
Other financial expenses | - 132.39 | -62.72 | -48.79 |
Pre-tax profit | 169.77 | 380.88 | 186.12 |
Income taxes | -38.07 | -88.80 | -52.63 |
Net earnings | 131.70 | 292.07 | 133.50 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Tangible assets total | |||
Other receivables | 63.66 | 69.36 | |
Investments total | 63.66 | 69.36 | |
Long term receivables total | |||
Raw materials and consumables | 33.56 | 48.26 | 11.89 |
Inventories total | 33.56 | 48.26 | 11.89 |
Current trade debtors | 321.32 | 496.47 | |
Current amounts owed by group member comp. | 976.92 | 1 385.67 | 1 206.70 |
Prepayments and accrued income | 1.77 | 19.54 | 15.80 |
Current other receivables | 24.57 | 54.44 | 49.59 |
Current deferred tax assets | 15.40 | ||
Short term receivables total | 1 003.26 | 1 796.38 | 1 768.56 |
Cash and bank deposits | 232.79 | 47.14 | 408.38 |
Cash and cash equivalents | 232.79 | 47.14 | 408.38 |
Balance sheet total (assets) | 1 333.28 | 1 961.14 | 2 188.83 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Retained earnings | 131.70 | 423.78 | |
Profit of the financial year | 131.70 | 292.07 | 133.50 |
Shareholders equity total | 171.70 | 463.77 | 597.27 |
Provisions | 70.00 | ||
Non-current deferred tax liabilities | 38.07 | 104.20 | 37.23 |
Non-current liabilities total | 38.07 | 104.20 | 37.23 |
Current trade creditors | 92.46 | 115.57 | 424.50 |
Short-term deferred tax liabilities | 38.07 | 104.20 | |
Other non-interest bearing current liabilities | 1 031.04 | 1 169.52 | 1 025.64 |
Current liabilities total | 1 123.51 | 1 323.16 | 1 554.34 |
Balance sheet total (liabilities) | 1 333.28 | 1 961.14 | 2 188.83 |
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.