Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 263.59 | 286.31 | 207.36 | 227.22 | 217.07 |
| Employee benefit expenses | - 212.16 | - 224.08 | - 215.65 | - 203.75 | - 211.41 |
| EBIT | 51.43 | 62.23 | -8.29 | 23.47 | 5.66 |
| Other financial income | -0.09 | 0.03 | |||
| Other financial expenses | -9.70 | -7.12 | -12.12 | -17.95 | -21.92 |
| Pre-tax profit | 41.72 | 55.11 | -20.41 | 5.43 | -16.23 |
| Income taxes | -9.56 | -13.37 | 5.18 | -2.52 | 4.89 |
| Net earnings | 32.16 | 41.74 | -15.23 | 2.92 | -11.33 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 9.00 | 9.00 | 9.00 | ||
| Investments total | 9.00 | 9.00 | 9.00 | ||
| Long term receivables total | |||||
| Finished products/goods | 291.70 | 413.03 | 328.94 | 344.98 | 450.08 |
| Inventories total | 291.70 | 413.03 | 328.94 | 344.98 | 450.08 |
| Current trade debtors | 69.54 | 63.11 | 115.74 | 90.20 | 121.18 |
| Prepayments and accrued income | 3.67 | 3.74 | 3.82 | 7.72 | 7.82 |
| Current deferred tax assets | 6.36 | 5.84 | 8.73 | ||
| Short term receivables total | 73.21 | 66.86 | 125.92 | 103.76 | 137.73 |
| Cash and bank deposits | 18.30 | 10.76 | 13.45 | 12.63 | 11.58 |
| Cash and cash equivalents | 18.30 | 10.76 | 13.45 | 12.63 | 11.58 |
| Balance sheet total (assets) | 383.20 | 490.65 | 477.31 | 470.37 | 608.39 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 9.96 | 42.13 | 83.87 | 68.64 | 71.55 |
| Profit of the financial year | 32.16 | 41.74 | -15.23 | 2.92 | -11.33 |
| Shareholders equity total | 167.13 | 208.87 | 193.64 | 196.56 | 185.22 |
| Provisions | 0.81 | 0.82 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 53.90 | 18.27 | 138.45 | 97.88 | 252.82 |
| Current trade creditors | 52.74 | 41.77 | 26.00 | 67.54 | 40.36 |
| Short-term deferred tax liabilities | 9.33 | 13.35 | |||
| Other non-interest bearing current liabilities | 99.31 | 207.56 | 119.22 | 108.40 | 130.00 |
| Current liabilities total | 215.27 | 280.96 | 283.67 | 273.82 | 423.17 |
| Balance sheet total (liabilities) | 383.20 | 490.65 | 477.31 | 470.37 | 608.39 |
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.