Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 252.50 | 3 575.69 | 4 841.11 | 3 488.09 | 2 960.45 |
| Employee benefit expenses | -3 192.39 | -3 139.07 | -3 382.96 | -3 391.35 | -2 981.31 |
| Other operating expenses | -5.00 | -15.75 | |||
| Total depreciation | - 100.68 | -95.31 | -56.35 | - 117.72 | - 110.77 |
| EBIT | -35.57 | 341.30 | 1 401.80 | -20.98 | - 147.38 |
| Other financial income | 5.03 | 4.46 | 15.77 | 22.45 | 5.20 |
| Other financial expenses | -25.26 | -37.80 | -20.16 | -37.84 | - 107.42 |
| Pre-tax profit | -55.79 | 307.96 | 1 397.41 | -36.37 | - 249.59 |
| Income taxes | -7.50 | -48.52 | - 307.71 | 7.77 | 54.82 |
| Net earnings | -63.29 | 259.44 | 1 089.71 | -28.60 | - 194.77 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 185.13 | 89.81 | 511.96 | 434.24 | 447.03 |
| Tangible assets total | 185.13 | 89.81 | 511.96 | 434.24 | 447.03 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 1 040.07 | 970.78 | 1 189.26 | 1 653.02 | 1 289.78 |
| Inventories total | 1 040.07 | 970.78 | 1 189.26 | 1 653.02 | 1 289.78 |
| Current trade debtors | 1 357.36 | 1 815.19 | 1 503.81 | 1 404.61 | 1 388.99 |
| Current owed by particip. interest comp. | 651.82 | ||||
| Prepayments and accrued income | 55.33 | 21.19 | 39.44 | 21.23 | 33.44 |
| Current other receivables | 163.50 | 177.97 | 251.05 | 242.78 | 266.00 |
| Current deferred tax assets | 30.02 | 36.17 | 40.76 | ||
| Short term receivables total | 2 258.03 | 2 050.53 | 1 794.30 | 1 668.63 | 1 729.19 |
| Cash and bank deposits | 4.85 | 345.02 | 402.09 | 315.98 | 46.87 |
| Cash and cash equivalents | 4.85 | 345.02 | 402.09 | 315.98 | 46.87 |
| Balance sheet total (assets) | 3 488.07 | 3 456.15 | 3 897.61 | 4 071.87 | 3 512.87 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 75.00 | 75.00 | 75.00 | 75.00 | 75.00 |
| Shares repurchased | 200.00 | 200.00 | 900.00 | ||
| Other reserves | - 900.00 | ||||
| Retained earnings | 864.55 | 601.26 | 660.70 | 850.41 | 821.81 |
| Profit of the financial year | -63.29 | 259.44 | 1 089.71 | -28.60 | - 194.77 |
| Shareholders equity total | 876.26 | 1 135.70 | 2 025.41 | 896.81 | 702.04 |
| Provisions | 21.83 | 14.06 | |||
| Non-current loans from credit institutions | 20.14 | 81.02 | 50.67 | 102.86 | |
| Non-current deferred tax liabilities | 54.67 | 200.89 | |||
| Non-current liabilities total | 20.14 | 54.67 | 281.91 | 50.67 | 102.86 |
| Current loans from credit institutions | 225.09 | 20.29 | 73.81 | 228.89 | 63.70 |
| Current trade creditors | 716.61 | 746.64 | 667.78 | 958.87 | 655.11 |
| Current owed to participating | 1 199.02 | 188.73 | |||
| Current owed to group member | 207.71 | 1 045.06 | 1 060.19 | ||
| Other non-interest bearing current liabilities | 450.96 | 1 310.11 | 619.16 | 877.50 | 928.97 |
| Current liabilities total | 2 591.68 | 2 265.78 | 1 568.46 | 3 110.33 | 2 707.97 |
| Balance sheet total (liabilities) | 3 488.07 | 3 456.15 | 3 897.61 | 4 071.87 | 3 512.87 |
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.