Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 997.34 | 2 620.38 | 2 905.16 | 3 182.06 | 3 061.13 |
| Employee benefit expenses | -2 345.51 | -2 209.91 | -2 111.47 | -2 343.49 | -2 311.72 |
| Total depreciation | -16.62 | -12.00 | -2.00 | -16.67 | -24.06 |
| EBIT | 635.21 | 398.48 | 791.68 | 821.91 | 725.36 |
| Other financial income | 0.58 | 0.08 | 0.01 | ||
| Other financial expenses | -0.03 | -3.25 | -13.58 | -24.02 | -6.55 |
| Pre-tax profit | 635.77 | 395.30 | 778.12 | 797.89 | 718.81 |
| Income taxes | - 141.98 | -91.17 | - 171.99 | - 176.45 | - 159.83 |
| Net earnings | 493.79 | 304.13 | 606.13 | 621.44 | 558.98 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 14.00 | 2.00 | 33.33 | 102.28 | |
| Tangible assets total | 14.00 | 2.00 | 33.33 | 102.28 | |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 2 582.44 | 2 348.17 | 2 391.38 | 2 543.13 | 2 724.04 |
| Inventories total | 2 582.44 | 2 348.17 | 2 391.38 | 2 543.13 | 2 724.04 |
| Current trade debtors | 915.59 | 701.89 | 1 029.46 | 1 124.03 | 1 091.46 |
| Prepayments and accrued income | 53.07 | 6.51 | 56.33 | ||
| Current other receivables | 207.44 | 363.17 | 218.21 | 211.77 | 170.05 |
| Current deferred tax assets | 5.55 | 6.04 | 4.86 | 4.56 | |
| Short term receivables total | 1 181.65 | 1 077.61 | 1 252.52 | 1 340.36 | 1 317.84 |
| Cash and bank deposits | 1 094.88 | 2 452.67 | 2 793.76 | 2 556.31 | 2 564.47 |
| Cash and cash equivalents | 1 094.88 | 2 452.67 | 2 793.76 | 2 556.31 | 2 564.47 |
| Balance sheet total (assets) | 4 872.97 | 5 880.45 | 6 437.67 | 6 473.14 | 6 708.63 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 2 656.66 | 3 150.45 | 3 454.57 | 3 760.70 | 4 382.14 |
| Profit of the financial year | 493.79 | 304.13 | 606.13 | 621.44 | 558.98 |
| Shareholders equity total | 3 275.45 | 3 579.57 | 4 185.70 | 4 507.14 | 5 066.12 |
| Provisions | 6.49 | ||||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 36.79 | 39.04 | 8.82 | 29.38 | 20.38 |
| Current trade creditors | 927.35 | 1 321.53 | 1 428.50 | 1 235.39 | 1 047.22 |
| Short-term deferred tax liabilities | 110.76 | 51.65 | 133.81 | 148.15 | 115.79 |
| Other non-interest bearing current liabilities | 522.63 | 888.66 | 680.84 | 553.07 | 452.63 |
| Current liabilities total | 1 597.53 | 2 300.88 | 2 251.97 | 1 966.00 | 1 636.03 |
| Balance sheet total (liabilities) | 4 872.97 | 5 880.45 | 6 437.67 | 6 473.14 | 6 708.63 |
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.