Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 977.96 | 1 610.08 | 1 715.06 |
| Employee benefit expenses | - 401.78 | - 949.63 | - 968.00 |
| EBIT | 576.19 | 660.44 | 747.06 |
| Other financial income | 2.23 | ||
| Other financial expenses | -43.88 | -38.48 | -25.06 |
| Pre-tax profit | 532.31 | 621.97 | 724.23 |
| Income taxes | - 117.10 | - 136.82 | - 163.70 |
| Net earnings | 415.21 | 485.15 | 560.53 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 58.80 | 58.80 | 58.80 |
| Tangible assets total | 58.80 | 58.80 | 58.80 |
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 26.00 | 62.03 | 282.08 |
| Inventories total | 26.00 | 62.03 | 282.08 |
| Current trade debtors | 471.44 | 584.88 | 501.07 |
| Current other receivables | 42.93 | 42.93 | 42.93 |
| Short term receivables total | 514.37 | 627.81 | 544.00 |
| Cash and bank deposits | 1 026.94 | 1 316.63 | 1 350.78 |
| Cash and cash equivalents | 1 026.94 | 1 316.63 | 1 350.78 |
| Balance sheet total (assets) | 1 626.11 | 2 065.27 | 2 235.66 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 400.00 | 450.00 | 500.00 |
| Retained earnings | - 400.00 | - 434.79 | - 449.64 |
| Profit of the financial year | 415.21 | 485.15 | 560.53 |
| Shareholders equity total | 455.21 | 540.36 | 650.89 |
| Non-current liabilities total | |||
| Current trade creditors | 349.96 | 237.28 | 383.27 |
| Current owed to participating | 393.40 | 634.68 | 604.86 |
| Short-term deferred tax liabilities | 117.10 | 253.92 | 266.36 |
| Other non-interest bearing current liabilities | 310.44 | 399.03 | 330.28 |
| Current liabilities total | 1 170.90 | 1 524.91 | 1 584.76 |
| Balance sheet total (liabilities) | 1 626.11 | 2 065.27 | 2 235.66 |
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.