Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 46.75 | 388.88 | 1 463.34 | 717.84 | 809.17 |
| Employee benefit expenses | -90.30 | - 365.93 | - 367.48 | - 364.76 | |
| EBIT | 46.75 | 298.58 | 1 097.41 | 350.36 | 444.41 |
| Other financial income | 9.15 | 14.56 | 18.73 | 25.19 | 20.16 |
| Other financial expenses | -0.92 | -7.14 | -3.65 | -6.08 | -16.61 |
| Pre-tax profit | 54.98 | 306.00 | 1 112.49 | 369.47 | 447.96 |
| Income taxes | -19.56 | -71.52 | - 246.62 | -81.86 | - 104.17 |
| Net earnings | 35.42 | 234.48 | 865.87 | 287.61 | 343.80 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 524.00 | 150.00 | |||
| Inventories total | 524.00 | 150.00 | |||
| Current trade debtors | 219.26 | 290.38 | 2 646.78 | 1 222.25 | 631.70 |
| Current other receivables | 135.75 | 213.32 | 119.39 | 306.98 | 513.06 |
| Short term receivables total | 355.00 | 503.69 | 2 766.17 | 1 529.23 | 1 144.76 |
| Cash and bank deposits | 16.05 | 87.07 | 17.38 | 307.61 | 236.08 |
| Cash and cash equivalents | 16.05 | 87.07 | 17.38 | 307.61 | 236.08 |
| Balance sheet total (assets) | 371.05 | 590.76 | 2 783.55 | 2 360.84 | 1 530.84 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 200.00 | 200.00 | 243.06 | ||
| Retained earnings | 26.34 | - 138.24 | - 103.76 | 313.00 | 357.55 |
| Profit of the financial year | 35.42 | 234.48 | 865.87 | 287.61 | 343.80 |
| Shareholders equity total | 101.76 | 336.24 | 1 002.10 | 640.61 | 984.41 |
| Non-current liabilities total | |||||
| Current trade creditors | 69.56 | 15.00 | 912.18 | 440.81 | 188.21 |
| Current owed to group member | 16.35 | 33.52 | 116.71 | 360.01 | 2.03 |
| Short-term deferred tax liabilities | 19.56 | 71.52 | 246.62 | 81.86 | 104.17 |
| Other non-interest bearing current liabilities | 163.82 | 134.48 | 505.94 | 837.55 | 252.03 |
| Current liabilities total | 269.29 | 254.52 | 1 781.44 | 1 720.23 | 546.44 |
| Balance sheet total (liabilities) | 371.05 | 590.76 | 2 783.55 | 2 360.84 | 1 530.84 |
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.