Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 382.33 | 435.58 | 381.87 | 487.00 | 406.84 |
| Employee benefit expenses | - 330.02 | - 380.56 | - 387.78 | - 383.07 | - 396.84 |
| Total depreciation | -1.10 | -6.58 | -6.58 | -6.58 | |
| EBIT | 52.31 | 53.92 | -12.50 | 97.34 | 3.42 |
| Other financial income | 2.58 | 0.64 | 16.61 | ||
| Other financial expenses | -4.33 | -2.98 | -2.49 | -1.08 | -1.22 |
| Pre-tax profit | 47.98 | 50.93 | -12.41 | 96.91 | 18.81 |
| Income taxes | -14.78 | -14.69 | -0.85 | -26.19 | -8.98 |
| Net earnings | 33.20 | 36.24 | -13.26 | 70.72 | 9.83 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 25.24 | 18.66 | 12.07 | 5.49 | |
| Tangible assets total | 25.24 | 18.66 | 12.07 | 5.49 | |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 57.81 | 236.78 | 98.61 | 67.08 | 23.74 |
| Prepayments and accrued income | 17.65 | 18.04 | 16.39 | 17.09 | 16.67 |
| Current other receivables | 23.87 | 101.50 | 93.41 | 93.11 | 133.79 |
| Current deferred tax assets | 2.79 | ||||
| Short term receivables total | 99.33 | 356.32 | 211.20 | 177.28 | 174.21 |
| Other current investments | 156.19 | 155.08 | 157.66 | 158.30 | 174.31 |
| Cash and bank deposits | 258.54 | 141.22 | 143.21 | 300.16 | 377.51 |
| Cash and cash equivalents | 414.74 | 296.31 | 300.88 | 458.46 | 551.82 |
| Balance sheet total (assets) | 514.06 | 677.87 | 530.73 | 647.82 | 731.52 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 100.00 | 100.00 | |||
| Retained earnings | 249.45 | 282.65 | 318.88 | 205.62 | 176.34 |
| Profit of the financial year | 33.20 | 36.24 | -13.26 | 70.72 | 9.83 |
| Shareholders equity total | 407.65 | 443.88 | 430.62 | 501.34 | 411.17 |
| Provisions | 1.21 | 0.85 | 2.66 | 1.21 | |
| Non-current liabilities total | |||||
| Advances received | 97.90 | ||||
| Current trade creditors | 37.48 | 139.94 | 33.47 | 40.05 | 117.09 |
| Current owed to participating | 0.08 | 5.18 | 7.83 | 22.51 | 25.92 |
| Short-term deferred tax liabilities | 7.78 | 8.49 | 18.59 | 8.43 | |
| Other non-interest bearing current liabilities | 61.07 | 79.17 | 57.96 | 62.66 | 69.80 |
| Current liabilities total | 106.42 | 232.78 | 99.26 | 143.82 | 319.14 |
| Balance sheet total (liabilities) | 514.06 | 677.87 | 530.73 | 647.82 | 731.52 |
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.