Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 685.82 | 2 242.44 | 2 456.88 | 3 283.42 | 5 578.54 |
| Employee benefit expenses | -1 085.51 | -1 289.02 | -1 407.98 | -2 006.89 | -2 733.61 |
| Other operating expenses | -10.21 | ||||
| Total depreciation | - 348.43 | - 609.01 | - 776.73 | - 926.79 | - 882.79 |
| EBIT | 251.87 | 344.41 | 272.17 | 349.73 | 1 951.92 |
| Other financial income | 2.96 | 0.35 | |||
| Other financial expenses | -15.53 | -13.64 | -11.33 | -8.22 | -10.22 |
| Pre-tax profit | 236.34 | 330.77 | 260.83 | 344.47 | 1 942.05 |
| Income taxes | -50.70 | -74.20 | -57.81 | -77.50 | - 429.09 |
| Net earnings | 185.64 | 256.57 | 203.03 | 266.97 | 1 512.96 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 2 575.95 | 2 948.85 | 3 229.75 | 3 578.65 | 4 631.55 |
| Intangible assets total | 2 575.95 | 2 948.85 | 3 229.75 | 3 578.65 | 4 631.55 |
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 442.66 | 193.10 | 137.41 | 142.90 | 530.04 |
| Current other receivables | 138.42 | 80.48 | 18.88 | ||
| Short term receivables total | 442.66 | 193.10 | 275.83 | 223.38 | 548.92 |
| Cash and bank deposits | 134.38 | 100.61 | 39.29 | 123.83 | 390.42 |
| Cash and cash equivalents | 134.38 | 100.61 | 39.29 | 123.83 | 390.42 |
| Balance sheet total (assets) | 3 152.98 | 3 242.56 | 3 544.87 | 3 925.85 | 5 570.89 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Other reserves | 1 961.10 | 2 300.10 | 2 519.20 | 2 791.35 | 3 612.61 |
| Retained earnings | - 581.65 | - 735.02 | - 697.56 | - 766.67 | -1 320.96 |
| Profit of the financial year | 185.64 | 256.57 | 203.03 | 266.97 | 1 512.96 |
| Shareholders equity total | 1 690.08 | 1 946.65 | 2 149.67 | 2 416.65 | 3 929.61 |
| Provisions | 405.70 | 479.90 | 565.90 | 646.70 | 998.70 |
| Non-current liabilities total | |||||
| Current trade creditors | 13.50 | 13.92 | 35.71 | 23.71 | 20.00 |
| Current owed to participating | 6.44 | 13.95 | 63.74 | 63.47 | |
| Current owed to group member | 505.81 | 372.86 | 316.41 | 139.61 | 150.54 |
| Short-term deferred tax liabilities | 77.09 | ||||
| Other non-interest bearing current liabilities | 381.05 | 302.48 | 204.70 | 167.48 | 314.83 |
| Accruals and deferred income | 150.40 | 112.80 | 208.73 | 468.24 | 80.12 |
| Current liabilities total | 1 057.20 | 816.01 | 829.29 | 862.51 | 642.58 |
| Balance sheet total (liabilities) | 3 152.98 | 3 242.56 | 3 544.87 | 3 925.85 | 5 570.89 |
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.