Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 37 787.88 | 26 289.13 | 28 019.59 | 23 564.08 | 33 531.06 |
| Employee benefit expenses | -16 330.74 | -15 236.75 | -17 726.14 | -16 803.49 | -20 648.96 |
| Other operating expenses | -1 250.00 | ||||
| Total depreciation | -2 110.94 | -2 420.04 | -2 621.85 | -3 125.55 | -3 095.72 |
| EBIT | 19 346.21 | 8 632.34 | 7 671.60 | 2 385.03 | 9 786.38 |
| Other financial income | 1.63 | -2.49 | 80.89 | ||
| Other financial expenses | - 361.60 | - 593.79 | - 607.72 | - 395.64 | - 437.67 |
| Pre-tax profit | 18 986.23 | 8 038.55 | 7 063.89 | 1 986.90 | 9 429.60 |
| Income taxes | -5 206.99 | -2 150.72 | -1 842.16 | - 405.74 | -2 392.90 |
| Net earnings | 13 779.23 | 5 887.82 | 5 221.73 | 1 581.16 | 7 036.70 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 23 784.81 | 22 860.23 | 21 899.62 | 23 377.39 | 31 640.54 |
| Machinery and equipment | 6 927.61 | 6 437.49 | 4 821.51 | 6 780.86 | 5 566.82 |
| Advance payments and construction in progress | 285.00 | 2 285.00 | |||
| Tangible assets total | 30 712.42 | 29 297.72 | 26 721.13 | 30 443.25 | 39 492.36 |
| Holdings in group member companies | 19 022.36 | 19 022.36 | 19 022.36 | 19 022.36 | 22 522.36 |
| Investments total | 19 022.36 | 19 022.36 | 19 022.36 | 19 022.36 | 22 522.36 |
| Long term receivables total | |||||
| Raw materials and consumables | 325.60 | 372.32 | 969.86 | 815.98 | 846.51 |
| Finished products/goods | 490.54 | 460.36 | |||
| Inventories total | 816.14 | 832.67 | 969.86 | 815.98 | 846.51 |
| Current trade debtors | 234.38 | 199.53 | 477.60 | 968.33 | 18 992.95 |
| Prepayments and accrued income | 339.71 | 418.30 | 527.43 | 506.25 | 180.96 |
| Current other receivables | 2 010.44 | 2 009.30 | 1 226.96 | 1 333.56 | 2 592.60 |
| Short term receivables total | 2 584.54 | 2 627.14 | 2 231.99 | 2 808.15 | 21 766.52 |
| Other current investments | 9 942.24 | 9 882.11 | |||
| Cash and bank deposits | 8 997.32 | 1 476.04 | 7 497.71 | 11 020.33 | 1 943.68 |
| Cash and cash equivalents | 8 997.32 | 11 418.29 | 17 379.81 | 11 020.33 | 1 943.68 |
| Balance sheet total (assets) | 62 132.78 | 63 198.18 | 66 325.16 | 64 110.07 | 86 571.43 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 970.00 | 970.00 | 970.00 | 970.00 | 970.00 |
| Shares repurchased | 10 000.00 | 3 000.00 | |||
| Retained earnings | 22 009.81 | 35 789.04 | 39 471.86 | 44 693.59 | 46 274.75 |
| Profit of the financial year | 13 779.23 | 5 887.82 | 5 221.73 | 1 581.16 | 7 036.70 |
| Shareholders equity total | 46 759.04 | 42 646.86 | 48 663.59 | 47 244.75 | 54 281.45 |
| Provisions | 1 529.62 | 1 688.59 | 1 607.45 | 2 013.19 | 2 244.39 |
| Non-current loans from credit institutions | 7 206.40 | 6 370.25 | 5 624.52 | 4 830.35 | 4 033.88 |
| Non-current other liabilities | 502.20 | 502.20 | 502.20 | ||
| Non-current deferred tax liabilities | 502.20 | 502.20 | |||
| Non-current liabilities total | 7 708.60 | 6 872.45 | 6 126.72 | 5 332.55 | 4 536.08 |
| Current loans from credit institutions | 870.06 | 874.13 | 791.98 | 794.17 | 796.47 |
| Advances received | 1.70 | ||||
| Current trade creditors | 1 052.28 | 626.58 | 567.87 | 523.36 | 297.83 |
| Current owed to participating | 28.48 | 7.50 | 7.50 | 7.50 | 10 090.17 |
| Current owed to group member | 150.22 | 7 148.37 | 6 643.36 | 5 964.04 | 10 005.14 |
| Short-term deferred tax liabilities | 2 508.42 | 1 952.31 | 366.45 | 1 991.32 | |
| Other non-interest bearing current liabilities | 1 526.05 | 1 381.40 | 1 550.24 | 2 230.51 | 2 326.88 |
| Current liabilities total | 6 135.53 | 11 990.28 | 9 927.40 | 9 519.57 | 25 509.51 |
| Balance sheet total (liabilities) | 62 132.78 | 63 198.18 | 66 325.16 | 64 110.07 | 86 571.43 |
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.