Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 129.53 | 12 249.53 | 10 622.21 | 10 049.80 | 8 671.25 |
| Employee benefit expenses | -4 393.49 | -5 105.85 | -5 071.79 | -4 527.14 | -4 853.69 |
| Total depreciation | - 120.72 | - 109.35 | - 109.35 | -27.34 | -56.19 |
| EBIT | 2 615.32 | 7 034.33 | 5 441.07 | 5 495.32 | 3 761.38 |
| Other financial income | 1.88 | 7.52 | |||
| Other financial expenses | -3.12 | -25.97 | -45.55 | -7.31 | |
| Pre-tax profit | 2 612.19 | 7 008.36 | 5 395.52 | 5 489.88 | 3 768.90 |
| Income taxes | - 581.07 | -1 546.17 | -1 181.97 | -1 214.37 | - 837.99 |
| Net earnings | 2 031.12 | 5 462.18 | 4 213.55 | 4 275.51 | 2 930.90 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 246.03 | 136.68 | 27.34 | 280.93 | |
| Tangible assets total | 246.03 | 136.68 | 27.34 | 280.93 | |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 1 972.68 | 1 802.78 | 2 818.48 | 1 799.16 | 2 184.90 |
| Inventories total | 1 972.68 | 1 802.78 | 2 818.48 | 1 799.16 | 2 184.90 |
| Current trade debtors | 3 402.79 | 5 396.87 | 3 543.37 | 4 406.64 | 7 341.37 |
| Prepayments and accrued income | 85.15 | 89.05 | 31.23 | 29.63 | 23.07 |
| Current other receivables | 613.67 | 213.59 | 455.16 | ||
| Current deferred tax assets | 8.10 | 16.60 | 43.00 | 41.00 | 22.00 |
| Short term receivables total | 3 496.04 | 6 116.20 | 3 831.19 | 4 932.42 | 7 386.44 |
| Cash and bank deposits | 2 033.65 | 4 723.51 | 4 318.72 | 5 028.04 | 2 228.16 |
| Cash and cash equivalents | 2 033.65 | 4 723.51 | 4 318.72 | 5 028.04 | 2 228.16 |
| Balance sheet total (assets) | 7 748.41 | 12 779.17 | 10 995.73 | 11 759.62 | 12 080.43 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 1 500.00 | 4 500.00 | 3 900.00 | 4 000.00 | 2 800.00 |
| Retained earnings | - 987.10 | -3 455.97 | -1 893.79 | -1 680.24 | - 204.72 |
| Profit of the financial year | 2 031.12 | 5 462.18 | 4 213.55 | 4 275.51 | 2 930.90 |
| Shareholders equity total | 3 544.03 | 7 506.21 | 7 219.76 | 7 595.27 | 6 526.18 |
| Non-current deferred tax liabilities | 586.87 | 554.67 | 208.37 | 979.82 | 539.79 |
| Non-current liabilities total | 586.87 | 554.67 | 208.37 | 979.82 | 539.79 |
| Current trade creditors | 1 580.28 | 1 975.48 | 2 144.69 | 1 385.40 | 2 639.17 |
| Current owed to participating | 9.13 | ||||
| Other non-interest bearing current liabilities | 2 028.10 | 2 742.81 | 1 422.91 | 1 799.13 | 2 375.30 |
| Current liabilities total | 3 617.51 | 4 718.28 | 3 567.59 | 3 184.53 | 5 014.47 |
| Balance sheet total (liabilities) | 7 748.41 | 12 779.17 | 10 995.73 | 11 759.62 | 12 080.43 |
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.