Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 652.06 | 1 702.25 | 2 443.66 | 2 015.40 | 2 048.65 |
| Employee benefit expenses | -1 023.67 | -1 047.77 | -1 406.85 | -1 441.64 | -1 722.14 |
| Total depreciation | -29.19 | -43.06 | -58.06 | -58.06 | - 116.00 |
| EBIT | 37.67 | 611.42 | 978.76 | 515.70 | 210.51 |
| Other financial expenses | -0.65 | -0.93 | -13.96 | -22.28 | -14.21 |
| Pre-tax profit | 37.02 | 610.50 | 964.80 | 493.43 | 196.30 |
| Income taxes | -8.51 | - 143.51 | - 215.12 | - 146.66 | -44.44 |
| Net earnings | 28.51 | 466.99 | 749.68 | 346.77 | 151.86 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 132.50 | 117.50 | 87.50 | 57.50 | 27.50 |
| Machinery and equipment | 128.60 | 100.55 | 72.49 | 44.43 | 343.99 |
| Tangible assets total | 261.10 | 218.04 | 159.99 | 101.93 | 371.49 |
| Other receivables | 86.40 | 86.40 | 86.40 | 86.40 | 89.88 |
| Investments total | 86.40 | 86.40 | 86.40 | 86.40 | 89.88 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 12.42 | 101.01 | 110.73 | ||
| Prepayments and accrued income | 22.49 | ||||
| Current other receivables | 226.17 | 122.93 | 43.97 | 60.00 | |
| Current deferred tax assets | 1.00 | ||||
| Short term receivables total | 238.59 | 122.93 | 145.98 | 193.23 | |
| Cash and bank deposits | 52.17 | 493.03 | 1 465.85 | 1 559.25 | 1 588.34 |
| Cash and cash equivalents | 52.17 | 493.03 | 1 465.85 | 1 559.25 | 1 588.34 |
| Balance sheet total (assets) | 399.67 | 1 036.07 | 1 835.16 | 1 893.56 | 2 242.93 |
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 | ||||
| Other reserves | - 200.00 | ||||
| Retained earnings | 28.51 | 295.50 | 1 045.17 | 1 391.94 | |
| Profit of the financial year | 28.51 | 466.99 | 749.68 | 346.77 | 151.86 |
| Shareholders equity total | 78.51 | 545.50 | 1 095.17 | 1 441.94 | 1 593.80 |
| Provisions | 0.00 | 9.00 | 5.00 | 12.00 | |
| Non-current loans from credit institutions | 113.11 | 116.19 | |||
| Non-current other liabilities | 4.50 | ||||
| Non-current liabilities total | 117.61 | 116.19 | |||
| Current loans from credit institutions | 95.94 | ||||
| Current trade creditors | 9.50 | ||||
| Current owed to participating | 134.65 | 15.36 | |||
| Short-term deferred tax liabilities | 8.51 | 134.51 | 219.12 | 152.66 | 31.44 |
| Other non-interest bearing current liabilities | 60.39 | 347.07 | 500.51 | 298.96 | 384.06 |
| Current liabilities total | 203.55 | 481.57 | 734.99 | 451.62 | 520.94 |
| Balance sheet total (liabilities) | 399.67 | 1 036.07 | 1 835.16 | 1 893.56 | 2 242.93 |
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.