Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 057.77 | 1 129.08 | 3 205.03 | 4 461.36 | 4 781.03 |
| Employee benefit expenses | - 881.35 | -1 158.97 | -3 368.11 | -4 825.86 | -4 348.40 |
| Total depreciation | -97.10 | -97.10 | - 124.52 | - 179.37 | - 179.37 |
| EBIT | 79.32 | - 126.99 | - 287.60 | - 543.87 | 253.26 |
| Other financial income | 0.10 | 0.10 | |||
| Other financial expenses | -1.82 | -2.25 | -18.74 | -78.56 | -74.63 |
| Pre-tax profit | 77.49 | - 129.23 | - 306.24 | - 622.33 | 178.63 |
| Income taxes | -19.22 | 21.15 | 62.15 | 85.73 | -28.69 |
| Net earnings | 58.27 | - 108.08 | - 244.09 | - 536.60 | 149.94 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 776.80 | 679.70 | 582.60 | 485.50 | 388.40 |
| Intangible assets total | 776.80 | 679.70 | 582.60 | 485.50 | 388.40 |
| Buildings | 137.47 | 91.64 | 45.82 | ||
| Machinery and equipment | 170.11 | 133.66 | 97.20 | ||
| Tangible assets total | 307.57 | 225.30 | 143.03 | ||
| Other receivables | 17.59 | 68.59 | 159.97 | 159.97 | 159.97 |
| Investments total | 17.59 | 68.59 | 159.97 | 159.97 | 159.97 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 272.57 | 323.24 | 528.38 | 1 005.16 | 305.11 |
| Prepayments and accrued income | 26.65 | 13.33 | 6.63 | ||
| Current other receivables | 13.46 | 309.83 | 218.41 | 403.93 | |
| Current deferred tax assets | 6.00 | 12.00 | 1.31 | ||
| Short term receivables total | 272.57 | 342.70 | 876.85 | 1 238.21 | 715.67 |
| Cash and bank deposits | 266.86 | 386.05 | |||
| Cash and cash equivalents | 266.86 | 386.05 | |||
| Balance sheet total (assets) | 1 333.82 | 1 477.04 | 1 926.99 | 2 108.97 | 1 407.06 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 110.60 | 113.00 | |||
| Retained earnings | 629.71 | 574.98 | 466.90 | 320.47 | - 216.13 |
| Profit of the financial year | 58.27 | - 108.08 | - 244.09 | - 536.60 | 149.94 |
| Shareholders equity total | 848.58 | 629.90 | 272.81 | - 166.13 | -16.18 |
| Provisions | 170.90 | 147.85 | 85.71 | 28.71 | |
| Non-current loans from credit institutions | 313.86 | ||||
| Non-current other liabilities | 130.70 | ||||
| Non-current deferred tax liabilities | 162.03 | ||||
| Non-current liabilities total | 130.70 | 162.03 | 313.86 | ||
| Current loans from credit institutions | 172.68 | 559.83 | 227.16 | ||
| Advances received | 108.00 | 2.32 | 72.15 | 293.32 | |
| Current trade creditors | 20.32 | 251.05 | 142.38 | 87.64 | 67.84 |
| Current owed to participating | 9.29 | 2.84 | 175.27 | 313.28 | 279.79 |
| Other non-interest bearing current liabilities | 176.73 | 443.07 | 875.30 | 859.00 | 505.90 |
| Current liabilities total | 314.35 | 699.29 | 1 437.78 | 2 113.07 | 1 080.68 |
| Balance sheet total (liabilities) | 1 333.82 | 1 477.04 | 1 926.99 | 2 108.97 | 1 407.06 |
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.