Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | ||||
Gross profit | 321.12 | 2 191.25 | 3 666.68 | 3 627.83 |
Employee benefit expenses | - 836.33 | -2 075.59 | -2 577.50 | |
Total depreciation | -44.07 | - 152.34 | - 157.34 | - 163.34 |
EBIT | 277.05 | 1 202.58 | 1 433.76 | 886.99 |
Other financial income | 58.38 | 0.85 | ||
Other financial expenses | -0.11 | -0.77 | -2.89 | -1.64 |
Net income from associates (fin.) | -16.18 | |||
Pre-tax profit | 276.95 | 1 201.81 | 1 489.24 | 870.02 |
Income taxes | -61.21 | - 265.73 | - 331.34 | - 197.57 |
Net earnings | 215.73 | 936.08 | 1 157.91 | 672.46 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Intangible assets total | ||||
Buildings | 286.39 | 1 010.56 | 853.22 | 734.93 |
Tangible assets total | 286.39 | 1 010.56 | 853.22 | 734.93 |
Participating interests | 2.17 | 2.17 | ||
Other receivables | 56.00 | 56.00 | 56.00 | |
Investments total | 58.17 | 58.17 | 56.00 | |
Long term receivables total | ||||
Finished products/goods | 75.00 | 150.00 | 60.42 | |
Inventories total | 75.00 | 150.00 | 60.42 | |
Current trade debtors | 112.78 | 1 371.96 | 368.96 | 729.12 |
Current owed by particip. interest comp. | 14.01 | 14.01 | ||
Current other receivables | 40.00 | 0.14 | ||
Short term receivables total | 152.78 | 1 385.97 | 383.12 | 729.12 |
Cash and bank deposits | 79.52 | 50.48 | 870.04 | 336.52 |
Cash and cash equivalents | 79.52 | 50.48 | 870.04 | 336.52 |
Balance sheet total (assets) | 593.70 | 2 655.18 | 2 224.97 | 1 856.56 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
Shares repurchased | 1 100.00 | 700.00 | 670.00 | |
Retained earnings | - 884.27 | - 648.18 | - 160.27 | |
Profit of the financial year | 215.73 | 936.08 | 1 157.91 | 672.46 |
Shareholders equity total | 255.73 | 1 191.82 | 1 249.73 | 1 222.18 |
Provisions | 8.48 | 36.80 | 48.57 | 49.90 |
Non-current liabilities total | ||||
Current trade creditors | 54.20 | 30.31 | 59.48 | |
Current owed to participating | 13.60 | 7.56 | ||
Current owed to group member | 239.25 | |||
Short-term deferred tax liabilities | 52.73 | 237.40 | 319.89 | 193.95 |
Other non-interest bearing current liabilities | 23.90 | 1 127.40 | 576.47 | 331.05 |
Current liabilities total | 329.48 | 1 426.56 | 926.68 | 584.48 |
Balance sheet total (liabilities) | 593.70 | 2 655.18 | 2 224.97 | 1 856.56 |
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.