Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 127.25 | 2 287.40 | 2 182.61 | 5 695.72 | 11 254.83 |
| Employee benefit expenses | -1 341.14 | -1 795.22 | -1 858.36 | -5 663.08 | -10 609.57 |
| Total depreciation | -59.78 | -46.95 | -46.90 | -51.06 | - 137.25 |
| EBIT | 726.32 | 445.23 | 277.36 | -18.43 | 508.02 |
| Other financial expenses | -14.47 | -8.18 | -7.50 | -84.06 | -42.38 |
| Net income from associates (fin.) | -55.72 | - 168.54 | |||
| Pre-tax profit | 711.85 | 381.33 | 269.86 | - 271.02 | 465.63 |
| Income taxes | - 157.00 | -97.06 | -61.15 | 22.50 | - 102.42 |
| Net earnings | 554.85 | 284.28 | 208.71 | - 248.53 | 363.21 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 88.17 | 155.00 | 108.10 | 258.16 | 527.99 |
| Tangible assets total | 88.17 | 155.00 | 108.10 | 258.16 | 527.99 |
| Holdings in group member companies | 123.77 | ||||
| Other non-current investments | 0.00 | ||||
| Other receivables | 93.17 | 80.58 | 43.07 | 27.01 | 165.59 |
| Investments total | 93.17 | 80.58 | 166.85 | 27.01 | 165.59 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 853.38 | 570.58 | 621.22 | 2 070.30 | 2 267.77 |
| Current amounts owed by group member comp. | 285.66 | 557.41 | 161.42 | 726.19 | 1 191.50 |
| Current owed by particip. interest comp. | 550.69 | 3 958.77 | |||
| Prepayments and accrued income | 20.34 | 12.29 | |||
| Current other receivables | 61.03 | 4.92 | 16.47 | ||
| Current deferred tax assets | 7.47 | 4.83 | 5.41 | 27.91 | |
| Short term receivables total | 1 207.54 | 1 158.07 | 804.53 | 3 387.38 | 7 418.04 |
| Cash and bank deposits | 410.15 | 1 014.94 | 954.44 | 341.79 | 278.94 |
| Cash and cash equivalents | 410.15 | 1 014.94 | 954.44 | 341.79 | 278.94 |
| Balance sheet total (assets) | 1 799.03 | 2 408.58 | 2 033.92 | 4 014.34 | 8 390.55 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 900.00 | ||||
| Retained earnings | 430.87 | 85.72 | 369.99 | 578.70 | 330.17 |
| Profit of the financial year | 554.85 | 284.28 | 208.71 | - 248.53 | 363.21 |
| Shareholders equity total | 1 035.71 | 1 319.99 | 628.70 | 380.17 | 743.38 |
| Provisions | 7.68 | ||||
| Non-current other liabilities | 52.27 | 58.98 | 60.90 | 63.03 | |
| Non-current liabilities total | 52.27 | 58.98 | 60.90 | 63.03 | |
| Current trade creditors | 320.37 | 553.31 | 189.16 | 1 096.68 | 738.18 |
| Current owed to group member | 55.38 | 371.47 | |||
| Short-term deferred tax liabilities | 139.20 | 94.41 | 61.73 | 66.84 | |
| Other non-interest bearing current liabilities | 251.47 | 326.51 | 721.96 | 2 474.46 | 6 834.47 |
| Current liabilities total | 711.04 | 1 029.61 | 1 344.32 | 3 571.14 | 7 639.49 |
| Balance sheet total (liabilities) | 1 799.03 | 2 408.58 | 2 033.92 | 4 014.34 | 8 390.55 |
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.