Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 525.14 | 5 974.86 | 5 657.76 | 9 045.44 | 7 339.39 |
| Employee benefit expenses | -1 878.75 | -2 455.43 | -2 394.85 | -2 368.94 | -2 783.04 |
| Other operating expenses | - 193.44 | ||||
| Total depreciation | -96.45 | - 297.87 | - 327.84 | - 474.82 | - 408.57 |
| EBIT | 2 549.93 | 3 028.12 | 2 935.08 | 6 201.69 | 4 147.78 |
| Other financial income | 74.63 | 64.42 | 20.93 | 149.74 | 126.35 |
| Other financial expenses | -0.01 | -5.10 | -5.00 | -10.44 | -2.08 |
| Pre-tax profit | 2 624.56 | 3 087.44 | 2 951.02 | 6 340.99 | 4 272.04 |
| Income taxes | - 576.66 | - 704.94 | - 657.54 | -1 414.59 | - 946.24 |
| Net earnings | 2 047.90 | 2 382.49 | 2 293.48 | 4 926.40 | 3 325.81 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 1 008.95 | 1 505.26 | 1 416.42 | 1 009.28 | 593.43 |
| Tangible assets total | 1 008.95 | 1 505.26 | 1 416.42 | 1 009.28 | 593.43 |
| Other receivables | 20.00 | ||||
| Investments total | 20.00 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 140.83 | 618.52 | 802.76 | 38.92 | 1 150.48 |
| Current amounts owed by group member comp. | 1 176.18 | 238.39 | 9.32 | 910.06 | 1 829.87 |
| Current other receivables | 35.06 | 240.00 | 820.45 | ||
| Current deferred tax assets | 9.31 | ||||
| Short term receivables total | 1 352.08 | 856.91 | 1 052.09 | 1 769.43 | 2 989.67 |
| Cash and bank deposits | 608.25 | 409.18 | 544.95 | 926.28 | 382.75 |
| Cash and cash equivalents | 608.25 | 409.18 | 544.95 | 926.28 | 382.75 |
| Balance sheet total (assets) | 2 989.28 | 2 771.35 | 3 013.46 | 3 704.98 | 3 965.84 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 2 475.00 | 4 750.00 | 3 500.00 | ||
| Other reserves | -2 475.00 | -4 750.00 | -3 500.00 | ||
| Retained earnings | -1 507.80 | -1 959.91 | -2 052.82 | -4 509.35 | -3 082.95 |
| Profit of the financial year | 2 047.90 | 2 382.49 | 2 293.48 | 4 926.40 | 3 325.81 |
| Shareholders equity total | 590.09 | 472.59 | 290.65 | 467.06 | 292.86 |
| Provisions | 48.88 | 38.38 | 52.60 | 16.61 | |
| Non-current deferred tax liabilities | 536.29 | 699.01 | 643.32 | 1 450.57 | 972.16 |
| Non-current liabilities total | 536.29 | 699.01 | 643.32 | 1 450.57 | 972.16 |
| Current loans from credit institutions | 502.45 | ||||
| Current trade creditors | 548.42 | 360.76 | 693.43 | 682.11 | 424.94 |
| Current owed to participating | 14.39 | 15.58 | 9.23 | 30.79 | 19.81 |
| Current owed to group member | 1.09 | ||||
| Short-term deferred tax liabilities | 552.73 | 699.01 | 643.32 | 1 450.57 | |
| Other non-interest bearing current liabilities | 748.76 | 632.31 | 625.22 | 414.52 | 804.41 |
| Current liabilities total | 1 814.02 | 1 561.37 | 2 026.88 | 1 770.75 | 2 700.82 |
| Balance sheet total (liabilities) | 2 989.28 | 2 771.35 | 3 013.46 | 3 704.98 | 3 965.84 |
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.