Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 966.35 | 1 895.82 | 1 559.29 | 1 847.46 | 1 907.22 |
| Employee benefit expenses | -1 604.41 | -1 508.89 | -1 603.52 | -1 628.34 | -1 477.06 |
| Total depreciation | - 114.61 | -79.93 | - 117.87 | -14.56 | -68.24 |
| EBIT | 247.32 | 307.00 | - 162.10 | 233.67 | 361.92 |
| Other financial income | 6.46 | ||||
| Other financial expenses | -10.34 | -10.72 | -5.64 | -5.60 | -6.87 |
| Pre-tax profit | 236.99 | 296.28 | - 167.74 | 228.07 | 361.51 |
| Income taxes | -55.17 | -67.42 | 35.88 | -51.96 | -83.35 |
| Net earnings | 181.81 | 228.86 | - 131.87 | 176.11 | 278.16 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 284.08 | 381.39 | 263.52 | 321.49 | 294.94 |
| Tangible assets total | 284.08 | 381.39 | 263.52 | 321.49 | 294.94 |
| Investments total | |||||
| Non-curr. owed by group member comp. | 187.58 | 59.44 | |||
| Long term receivables total | 187.58 | 59.44 | |||
| Inventories total | |||||
| Current trade debtors | 178.39 | 235.11 | 465.42 | 557.50 | 274.57 |
| Prepayments and accrued income | 6.13 | 0.88 | |||
| Current other receivables | 2.40 | 1.55 | |||
| Current deferred tax assets | 22.58 | ||||
| Short term receivables total | 180.79 | 236.66 | 488.00 | 563.62 | 275.45 |
| Cash and bank deposits | 901.63 | 1 004.84 | 568.42 | 363.37 | 1 021.66 |
| Cash and cash equivalents | 901.63 | 1 004.84 | 568.42 | 363.37 | 1 021.66 |
| Balance sheet total (assets) | 1 366.50 | 1 622.88 | 1 319.94 | 1 436.06 | 1 651.49 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 200.00 | 100.00 | 200.00 | ||
| Retained earnings | 470.84 | 452.66 | 681.52 | 449.65 | 425.76 |
| Profit of the financial year | 181.81 | 228.86 | - 131.87 | 176.11 | 278.16 |
| Shareholders equity total | 777.66 | 1 006.52 | 674.65 | 850.76 | 1 028.93 |
| Provisions | 7.92 | 13.29 | 23.85 | 22.85 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 4.19 | ||||
| Current trade creditors | 5.47 | 0.60 | 0.89 | 0.76 | |
| Current owed to participating | 37.98 | 131.53 | 155.51 | 24.99 | 9.01 |
| Current owed to group member | 154.97 | 25.25 | 91.09 | 1.07 | 1.07 |
| Short-term deferred tax liabilities | 65.12 | 64.77 | 34.59 | 90.84 | |
| Other non-interest bearing current liabilities | 289.14 | 363.45 | 397.80 | 495.85 | 498.80 |
| Accruals and deferred income | 28.25 | 17.47 | |||
| Current liabilities total | 580.92 | 603.07 | 645.29 | 561.45 | 599.72 |
| Balance sheet total (liabilities) | 1 366.50 | 1 622.88 | 1 319.94 | 1 436.06 | 1 651.49 |
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.