Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 849.66 | 1 012.88 | 1 148.64 | 1 419.47 | 1 419.46 |
| Employee benefit expenses | - 732.06 | - 870.50 | -1 015.05 | -1 262.90 | -1 035.44 |
| Total depreciation | - 114.00 | -80.44 | -12.33 | -13.62 | -19.63 |
| EBIT | 3.60 | 61.94 | 121.27 | 142.96 | 364.39 |
| Other financial income | 1.55 | 0.68 | |||
| Other financial expenses | -0.56 | -3.25 | -3.89 | -0.91 | |
| Pre-tax profit | 4.59 | 58.69 | 117.38 | 142.05 | 365.07 |
| Income taxes | -0.69 | -12.86 | -25.85 | -26.42 | -85.14 |
| Net earnings | 3.91 | 45.82 | 91.53 | 115.63 | 279.93 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 18.21 | 21.20 | 16.40 | 11.60 | |
| Machinery and equipment | 66.79 | 25.76 | 32.16 | 60.35 | 45.52 |
| Tangible assets total | 85.00 | 25.76 | 53.37 | 76.75 | 57.12 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 56.04 | 74.33 | 62.06 | 64.12 | 43.11 |
| Inventories total | 56.04 | 74.33 | 62.06 | 64.12 | 43.11 |
| Current trade debtors | 9.76 | 16.25 | 20.96 | 50.84 | 0.45 |
| Current amounts owed by group member comp. | 251.39 | 203.71 | |||
| Current owed by particip. interest comp. | 187.45 | 187.45 | 187.45 | ||
| Prepayments and accrued income | 9.06 | 10.21 | 11.14 | 15.47 | 11.15 |
| Current other receivables | 198.13 | 170.43 | 474.05 | 25.47 | 237.86 |
| Current deferred tax assets | 5.50 | 16.00 | 11.40 | 11.40 | 4.75 |
| Short term receivables total | 409.90 | 400.34 | 705.00 | 354.57 | 457.93 |
| Cash and bank deposits | 336.39 | 578.33 | 272.18 | 348.34 | 625.90 |
| Cash and cash equivalents | 336.39 | 578.33 | 272.18 | 348.34 | 625.90 |
| Balance sheet total (assets) | 887.33 | 1 078.76 | 1 092.60 | 843.78 | 1 184.05 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 200.00 | ||||
| Retained earnings | 55.79 | 59.69 | 105.52 | 197.04 | 112.67 |
| Profit of the financial year | 3.91 | 45.82 | 91.53 | 115.63 | 279.93 |
| Shareholders equity total | 109.69 | 155.51 | 247.04 | 362.67 | 642.60 |
| Non-current liabilities total | |||||
| Current trade creditors | 146.70 | 140.91 | 164.84 | 127.65 | 148.99 |
| Current owed to participating | 315.76 | 315.76 | 315.76 | ||
| Current owed to group member | 12.93 | 36.85 | 60.21 | ||
| Short-term deferred tax liabilities | 23.91 | 23.36 | 21.25 | 47.67 | 78.50 |
| Other non-interest bearing current liabilities | 278.33 | 406.37 | 283.49 | 305.78 | 313.97 |
| Current liabilities total | 777.64 | 923.25 | 845.56 | 481.11 | 541.46 |
| Balance sheet total (liabilities) | 887.33 | 1 078.76 | 1 092.60 | 843.78 | 1 184.05 |
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.