Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 532.66 | 643.45 | 298.56 |
| Employee benefit expenses | - 437.75 | - 508.67 | - 493.41 |
| Total depreciation | - 100.41 | -99.99 | -89.30 |
| EBIT | -5.50 | 34.79 | - 284.15 |
| Other financial expenses | -2.90 | -4.10 | -6.48 |
| Pre-tax profit | -8.39 | 30.69 | - 290.63 |
| Income taxes | -15.47 | -7.05 | 59.39 |
| Net earnings | -23.86 | 23.64 | - 231.24 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Goodwill | 21.43 | 17.86 | 14.29 |
| Intangible assets total | 21.43 | 17.86 | 14.29 |
| Land and waters | 395.86 | 379.37 | 362.88 |
| Machinery and equipment | 863.66 | 783.73 | 714.50 |
| Tangible assets total | 1 259.52 | 1 163.10 | 1 077.38 |
| Investments total | |||
| Long term receivables total | |||
| Other stocks | 57.66 | 26.84 | 52.16 |
| Inventories total | 57.66 | 26.84 | 52.16 |
| Current trade debtors | 221.20 | 81.75 | 48.56 |
| Current deferred tax assets | 53.69 | ||
| Short term receivables total | 221.20 | 81.75 | 102.25 |
| Cash and bank deposits | 285.21 | 116.96 | |
| Cash and cash equivalents | 285.21 | 116.96 | |
| Balance sheet total (assets) | 1 559.81 | 1 574.76 | 1 363.04 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Share premium account | 1 188.62 | 1 188.62 | 1 188.62 |
| Retained earnings | -23.86 | -0.23 | |
| Profit of the financial year | -23.86 | 23.64 | - 231.24 |
| Shareholders equity total | 1 204.76 | 1 228.39 | 997.16 |
| Provisions | 161.76 | 151.63 | 141.79 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 6.78 | ||
| Current trade creditors | 1.50 | ||
| Current owed to participating | 63.59 | 79.65 | 91.37 |
| Current owed to group member | 6.05 | 6.45 | |
| Short-term deferred tax liabilities | 6.01 | 17.18 | 21.32 |
| Other non-interest bearing current liabilities | 116.91 | 91.86 | 103.44 |
| Current liabilities total | 193.29 | 194.73 | 224.09 |
| Balance sheet total (liabilities) | 1 559.81 | 1 574.76 | 1 363.04 |
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.