Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 033.65 | 3 238.57 | 3 155.33 | 3 598.09 | - 108.20 |
| Employee benefit expenses | -2 391.70 | -2 548.88 | -2 811.22 | -2 867.27 | - 513.02 |
| Other operating expenses | - 250.38 | -3.52 | |||
| Total depreciation | - 166.64 | -58.31 | -56.34 | -54.37 | -54.37 |
| EBIT | 475.31 | 381.00 | 287.76 | 672.93 | - 675.58 |
| Other financial income | 10.86 | ||||
| Other financial expenses | - 172.77 | - 169.83 | - 171.76 | - 167.93 | -35.74 |
| Pre-tax profit | 422.54 | 211.18 | 116.00 | 505.00 | - 700.47 |
| Income taxes | -76.27 | -21.16 | -2.73 | -96.16 | 153.57 |
| Net earnings | 346.27 | 190.01 | 113.28 | 408.85 | - 546.89 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 288.12 | 469.43 | 413.10 | 358.73 | 304.37 |
| Tangible assets total | 288.12 | 469.43 | 413.10 | 358.73 | 304.37 |
| Other receivables | 65.64 | 65.64 | 67.07 | 67.83 | |
| Investments total | 65.64 | 65.64 | 67.07 | 67.83 | |
| Long term receivables total | |||||
| Finished products/goods | 3 510.58 | 3 286.41 | 3 634.08 | 2 791.57 | |
| Inventories total | 3 510.58 | 3 286.41 | 3 634.08 | 2 791.57 | |
| Current trade debtors | 149.19 | 471.58 | 205.35 | 249.02 | |
| Current amounts owed by group member comp. | 440.98 | ||||
| Prepayments and accrued income | 8.06 | ||||
| Current other receivables | 189.13 | 436.19 | 11.85 | ||
| Short term receivables total | 149.19 | 660.71 | 205.35 | 693.27 | 452.83 |
| Cash and bank deposits | 1 194.98 | 1 097.91 | 1 158.35 | 1 663.07 | 34.08 |
| Cash and cash equivalents | 1 194.98 | 1 097.91 | 1 158.35 | 1 663.07 | 34.08 |
| Balance sheet total (assets) | 5 208.51 | 5 580.11 | 5 477.96 | 5 574.46 | 791.27 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 42.17 | 388.44 | 578.46 | 691.73 | 1 100.58 |
| Profit of the financial year | 346.27 | 190.01 | 113.28 | 408.85 | - 546.89 |
| Shareholders equity total | 513.44 | 703.46 | 816.73 | 1 225.58 | 678.68 |
| Provisions | 24.11 | 2.19 | |||
| Non-current other liabilities | 55.65 | ||||
| Non-current liabilities total | 55.65 | ||||
| Current loans from credit institutions | 156.19 | ||||
| Current trade creditors | 512.63 | 376.73 | 762.21 | 390.48 | 27.47 |
| Current owed to group member | 3 564.61 | 3 221.44 | 3 289.25 | 3 354.94 | |
| Other non-interest bearing current liabilities | 562.18 | 1 122.29 | 609.77 | 579.36 | 82.94 |
| Current liabilities total | 4 639.42 | 4 876.65 | 4 661.23 | 4 324.78 | 110.40 |
| Balance sheet total (liabilities) | 5 208.51 | 5 580.11 | 5 477.96 | 5 574.46 | 791.27 |
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.