Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 68.31 | 345.44 | 478.45 | 868.71 | 1 074.32 |
| Employee benefit expenses | -72.56 | - 168.16 | - 133.29 | - 650.15 | - 673.95 |
| EBIT | -4.25 | 177.28 | 345.16 | 218.56 | 400.37 |
| Other financial income | -0.34 | 0.01 | 0.09 | 1.60 | |
| Other financial expenses | -29.20 | -20.30 | -84.60 | -32.33 | -26.85 |
| Pre-tax profit | -33.80 | 156.99 | 260.56 | 186.31 | 375.12 |
| Income taxes | 6.21 | -35.40 | -74.71 | -43.87 | -87.05 |
| Net earnings | -27.59 | 121.59 | 185.84 | 142.44 | 288.07 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 20.51 | 20.51 | 20.51 | 48.30 | 49.75 |
| Investments total | 20.51 | 20.51 | 20.51 | 48.30 | 49.75 |
| Long term receivables total | |||||
| Finished products/goods | 1 017.87 | 992.63 | 856.82 | 763.43 | 1 240.45 |
| Inventories total | 1 017.87 | 992.63 | 856.82 | 763.43 | 1 240.45 |
| Current trade debtors | 14.20 | 41.50 | 43.66 | 26.65 | 15.10 |
| Current deferred tax assets | 12.21 | ||||
| Short term receivables total | 26.41 | 41.50 | 43.66 | 26.65 | 15.10 |
| Cash and bank deposits | 178.55 | 585.35 | 612.32 | 895.67 | 599.30 |
| Cash and cash equivalents | 178.55 | 585.35 | 612.32 | 895.67 | 599.30 |
| Balance sheet total (assets) | 1 243.34 | 1 639.99 | 1 533.31 | 1 734.05 | 1 904.60 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 122.00 | ||||
| Retained earnings | 526.51 | 498.92 | 620.51 | 806.36 | 826.80 |
| Profit of the financial year | -27.59 | 121.59 | 185.84 | 142.44 | 288.07 |
| Shareholders equity total | 578.92 | 700.51 | 886.36 | 1 028.80 | 1 316.87 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 6.07 | 2.54 | |||
| Current trade creditors | 67.74 | 152.63 | 159.65 | 125.47 | 146.14 |
| Current owed to participating | 315.10 | 295.90 | 148.52 | 172.99 | 34.33 |
| Short-term deferred tax liabilities | 19.19 | 68.71 | 33.87 | 71.05 | |
| Other non-interest bearing current liabilities | 275.51 | 469.22 | 270.07 | 372.93 | 336.21 |
| Current liabilities total | 664.42 | 939.48 | 646.95 | 705.25 | 587.73 |
| Balance sheet total (liabilities) | 1 243.34 | 1 639.99 | 1 533.31 | 1 734.05 | 1 904.60 |
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.