Income statement (kDKK)
| 2022 | 2023 | 2024 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 657.85 | 315.26 | 709.91 |
| Costs of management | -84.50 | - 137.57 | - 218.29 |
| Costs of distribution | -79.52 | - 109.06 | -95.39 |
| Other operating expenses | -9.87 | -23.25 | |
| EBIT | 483.97 | 68.63 | 372.98 |
| Other financial expenses | -7.86 | -14.90 | -13.72 |
| Pre-tax profit | 476.11 | 53.73 | 359.25 |
| Income taxes | - 106.05 | -13.42 | -79.95 |
| Net earnings | 370.05 | 40.31 | 279.31 |
Assets (kDKK)
| 2022 | 2023 | 2024 | |
|---|---|---|---|
| Intangible assets total | |||
| Buildings | 20.00 | 17.93 | |
| Machinery and equipment | 42.75 | ||
| Tangible assets total | 62.75 | 17.93 | |
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 50.00 | 108.23 | 173.00 |
| Inventories total | 50.00 | 108.23 | 173.00 |
| Current trade debtors | 325.00 | 409.33 | 345.09 |
| Prepayments and accrued income | 54.17 | 39.61 | 70.24 |
| Current other receivables | 345.66 | 321.14 | 277.21 |
| Short term receivables total | 724.83 | 770.08 | 692.54 |
| Cash and bank deposits | 93.04 | 173.45 | 411.60 |
| Cash and cash equivalents | 93.04 | 173.45 | 411.60 |
| Balance sheet total (assets) | 867.86 | 1 114.50 | 1 295.08 |
Equity and liabilities (kDKK)
| 2022 | 2023 | 2024 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -0.00 | 370.06 | 410.37 |
| Profit of the financial year | 370.05 | 40.31 | 279.31 |
| Shareholders equity total | 410.05 | 450.37 | 729.67 |
| Provisions | 11.92 | 11.45 | 16.67 |
| Non-current deferred tax liabilities | 51.73 | ||
| Non-current liabilities total | 51.73 | ||
| Current loans from credit institutions | 47.37 | ||
| Current trade creditors | 142.26 | 265.13 | 64.08 |
| Current owed to participating | 42.89 | 54.79 | 37.92 |
| Short-term deferred tax liabilities | 94.14 | 79.14 | |
| Other non-interest bearing current liabilities | 166.61 | 206.27 | 395.00 |
| Current liabilities total | 445.89 | 652.68 | 497.00 |
| Balance sheet total (liabilities) | 867.86 | 1 114.50 | 1 295.08 |
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.