Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 986.26 | 4 813.07 | 4 135.31 | 4 886.47 | 3 272.66 |
| Employee benefit expenses | -2 864.43 | -2 946.20 | -2 877.94 | -2 820.18 | -2 802.71 |
| Other operating expenses | -8.87 | ||||
| Total depreciation | - 256.97 | - 237.72 | - 191.60 | - 174.33 | - 127.81 |
| EBIT | 855.99 | 1 629.15 | 1 065.77 | 1 891.96 | 342.14 |
| Other financial income | 1.08 | 0.88 | 2.83 | 12.69 | 21.10 |
| Other financial expenses | -10.52 | -77.47 | -53.54 | -59.57 | -87.94 |
| Pre-tax profit | 846.55 | 1 552.56 | 1 015.06 | 1 845.07 | 275.30 |
| Income taxes | - 189.46 | - 345.20 | - 226.21 | - 409.26 | -63.15 |
| Net earnings | 657.09 | 1 207.36 | 788.85 | 1 435.81 | 212.15 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 437.01 | 199.29 | 644.00 | 469.67 | 341.86 |
| Tangible assets total | 437.01 | 199.29 | 644.00 | 469.67 | 341.86 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 8 446.20 | 6 042.69 | 9 893.65 | 11 477.70 | 8 402.08 |
| Inventories total | 8 446.20 | 6 042.69 | 9 893.65 | 11 477.70 | 8 402.08 |
| Current trade debtors | 10 330.12 | 13 589.24 | 9 049.62 | 13 744.32 | 13 680.29 |
| Current amounts owed by group member comp. | 13.07 | 9.07 | |||
| Prepayments and accrued income | 12.65 | 13.18 | 17.87 | 15.28 | 24.09 |
| Current other receivables | 1 090.70 | 944.96 | 1 192.03 | 1 432.18 | 1 473.21 |
| Current deferred tax assets | 22.48 | 2.59 | 2.07 | ||
| Short term receivables total | 11 446.54 | 14 569.86 | 10 259.52 | 15 203.45 | 15 179.66 |
| Cash and bank deposits | 4.89 | 4 748.37 | 2 460.18 | 2 250.21 | 876.89 |
| Cash and cash equivalents | 4.89 | 4 748.37 | 2 460.18 | 2 250.21 | 876.89 |
| Balance sheet total (assets) | 20 334.64 | 25 560.21 | 23 257.35 | 29 401.03 | 24 800.49 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 4 000.00 | 4 000.00 | 4 000.00 | 4 000.00 | 4 000.00 |
| Retained earnings | 3 635.11 | 4 292.20 | 5 499.56 | 6 288.41 | 7 724.22 |
| Profit of the financial year | 657.09 | 1 207.36 | 788.85 | 1 435.81 | 212.15 |
| Shareholders equity total | 8 292.20 | 9 499.56 | 10 288.41 | 11 724.22 | 11 936.37 |
| Provisions | 6.62 | 0.07 | |||
| Non-current other liabilities | 14.63 | 174.83 | |||
| Non-current liabilities total | 14.63 | 174.83 | |||
| Current loans from credit institutions | 862.28 | 4 558.16 | 637.62 | 2 310.54 | |
| Current trade creditors | 9 962.76 | 10 029.44 | 11 278.16 | 14 124.24 | 11 528.28 |
| Current owed to group member | 22.70 | 60.92 | 4.50 | 302.80 | |
| Short-term deferred tax liabilities | 217.43 | 374.31 | 203.65 | 411.93 | 62.63 |
| Other non-interest bearing current liabilities | 978.71 | 901.21 | 788.51 | 825.60 | 970.40 |
| Current liabilities total | 12 021.18 | 15 885.81 | 12 968.86 | 17 676.81 | 12 864.12 |
| Balance sheet total (liabilities) | 20 334.64 | 25 560.21 | 23 257.35 | 29 401.03 | 24 800.49 |
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.