Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 477.99 | 476.44 | 768.78 | 717.30 | 583.35 |
| Employee benefit expenses | - 357.85 | - 594.14 | - 762.01 | - 586.47 | - 609.78 |
| EBIT | 120.14 | - 117.70 | 6.77 | 130.82 | -26.43 |
| Other financial income | 4.21 | 2.45 | 2.20 | 1.55 | 1.76 |
| Other financial expenses | -2.12 | -2.83 | -2.43 | -12.41 | -1.69 |
| Pre-tax profit | 122.23 | - 118.08 | 6.54 | 119.96 | -26.36 |
| Income taxes | -27.29 | 25.16 | -2.32 | -38.70 | 5.18 |
| Net earnings | 94.93 | -92.92 | 4.21 | 81.26 | -21.18 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 332.79 | 166.42 | 408.06 | 376.81 | 384.36 |
| Current amounts owed by group member comp. | 6.23 | 24.08 | 32.01 | 36.44 | |
| Prepayments and accrued income | 14.50 | 42.77 | 52.30 | 35.83 | |
| Current other receivables | 28.96 | ||||
| Current deferred tax assets | 18.79 | 16.46 | |||
| Short term receivables total | 361.75 | 205.94 | 491.37 | 461.12 | 456.64 |
| Cash and bank deposits | 38.13 | 143.86 | 26.62 | 10.29 | 58.39 |
| Cash and cash equivalents | 38.13 | 143.86 | 26.62 | 10.29 | 58.39 |
| Balance sheet total (assets) | 399.88 | 349.80 | 517.99 | 471.41 | 515.03 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 94.93 | 2.01 | 6.22 | 87.48 | |
| Profit of the financial year | 94.93 | -92.92 | 4.21 | 81.26 | -21.18 |
| Shareholders equity total | 144.93 | 52.01 | 56.22 | 137.48 | 116.30 |
| Provisions | 6.37 | 11.51 | 6.33 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 146.83 | 101.81 | 193.63 | 116.61 | 242.98 |
| Short-term deferred tax liabilities | 20.92 | 16.43 | 10.74 | ||
| Other non-interest bearing current liabilities | 80.82 | 179.55 | 268.14 | 195.07 | 149.43 |
| Current liabilities total | 248.57 | 297.79 | 461.77 | 322.42 | 392.40 |
| Balance sheet total (liabilities) | 399.88 | 349.80 | 517.99 | 471.41 | 515.03 |
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.