Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 378.51 | 463.33 | 475.42 | 454.10 | 436.84 |
| Employee benefit expenses | - 366.03 | - 399.06 | - 371.00 | - 365.78 | - 370.45 |
| EBIT | 12.48 | 64.28 | 104.42 | 88.33 | 66.39 |
| Other financial expenses | -10.39 | -1.03 | -0.58 | -2.06 | -0.34 |
| Pre-tax profit | 2.10 | 63.24 | 103.84 | 86.27 | 66.05 |
| Income taxes | -0.86 | -14.04 | -22.84 | -19.21 | -14.54 |
| Net earnings | 1.24 | 49.21 | 81.00 | 67.07 | 51.51 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 101.85 | 153.15 | |||
| Short term receivables total | 101.85 | 153.15 | |||
| Cash and bank deposits | 83.10 | 119.02 | 167.30 | 109.77 | 107.28 |
| Cash and cash equivalents | 83.10 | 119.02 | 167.30 | 109.77 | 107.28 |
| Balance sheet total (assets) | 83.10 | 119.02 | 167.30 | 211.62 | 260.43 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 156.76 | - 155.53 | - 106.32 | -25.32 | 41.75 |
| Profit of the financial year | 1.24 | 49.21 | 81.00 | 67.07 | 51.51 |
| Shareholders equity total | - 105.52 | -56.32 | 24.68 | 91.75 | 143.26 |
| Non-current deferred tax liabilities | 0.86 | 14.04 | |||
| Non-current liabilities total | 0.86 | 14.04 | |||
| Current loans from credit institutions | 41.35 | ||||
| Current trade creditors | 9.75 | 9.75 | 9.75 | 9.75 | 9.75 |
| Short-term deferred tax liabilities | 21.67 | 0.86 | 32.73 | 36.04 | 27.02 |
| Other non-interest bearing current liabilities | 115.00 | 150.69 | 100.14 | 74.08 | 80.39 |
| Current liabilities total | 187.77 | 161.30 | 142.62 | 119.87 | 117.17 |
| Balance sheet total (liabilities) | 83.10 | 119.02 | 167.30 | 211.62 | 260.43 |
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.