Income statement (kDKK)
2021 | 2022 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 5 019.95 | 6 853.21 |
Employee benefit expenses | -3 862.75 | -5 568.77 |
Total depreciation | - 690.34 | - 921.54 |
EBIT | 466.86 | 362.90 |
Other financial income | 1.15 | 4.14 |
Other financial expenses | - 147.90 | - 207.90 |
Pre-tax profit | 320.10 | 159.14 |
Income taxes | -62.60 | -30.48 |
Net earnings | 257.50 | 128.66 |
Assets (kDKK)
2021 | 2022 | |
---|---|---|
Intangible rights | 134.38 | 115.63 |
Goodwill | 1 164.58 | 1 002.08 |
Intangible assets total | 1 298.96 | 1 117.71 |
Buildings | 1 541.76 | 1 326.75 |
Machinery and equipment | 1 960.43 | 1 563.50 |
Tangible assets total | 3 502.19 | 2 890.25 |
Other receivables | 21.08 | |
Investments total | 21.08 | |
Long term receivables total | ||
Finished products/goods | 86.20 | 177.12 |
Inventories total | 86.20 | 177.12 |
Current trade debtors | 211.14 | 246.03 |
Current amounts owed by group member comp. | 328.39 | |
Prepayments and accrued income | 24.09 | 18.11 |
Current other receivables | 46.68 | 13.75 |
Current deferred tax assets | 5.33 | |
Short term receivables total | 615.62 | 277.88 |
Cash and bank deposits | 161.50 | 84.40 |
Cash and cash equivalents | 161.50 | 84.40 |
Balance sheet total (assets) | 5 664.47 | 4 568.43 |
Equity and liabilities (kDKK)
2021 | 2022 | |
---|---|---|
Share capital | 40.00 | 40.00 |
Retained earnings | 257.50 | |
Profit of the financial year | 257.50 | 128.66 |
Shareholders equity total | 297.50 | 426.16 |
Provisions | 67.93 | 57.69 |
Non-current loans from credit institutions | 3 043.03 | 723.88 |
Non-current owed to group member | 266.32 | |
Non-current liabilities total | 3 043.03 | 990.20 |
Current loans from credit institutions | 538.00 | 1 082.22 |
Current trade creditors | 714.83 | 1 008.57 |
Short-term deferred tax liabilities | 40.72 | |
Other non-interest bearing current liabilities | 1 003.18 | 962.87 |
Current liabilities total | 2 256.01 | 3 094.38 |
Balance sheet total (liabilities) | 5 664.47 | 4 568.43 |
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.