Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 288.00 | 2 472.00 | 5 795.00 | 6 389.00 | 4 955.51 |
| Employee benefit expenses | -3 602.00 | -1 821.00 | -4 721.00 | -4 527.00 | -4 475.90 |
| Other operating expenses | -14.00 | -10.00 | |||
| Total depreciation | - 496.00 | - 426.00 | - 551.00 | - 248.00 | - 204.04 |
| EBIT | 1 176.00 | 225.00 | 523.00 | 1 604.00 | 275.57 |
| Other financial expenses | -83.00 | -96.00 | -37.00 | -30.00 | -42.41 |
| Net income from associates (fin.) | 191.00 | 87.00 | 210.00 | 349.00 | - 219.96 |
| Pre-tax profit | 1 284.00 | 216.00 | 696.00 | 1 923.00 | 13.20 |
| Income taxes | - 243.00 | -29.00 | -63.00 | - 350.00 | -54.74 |
| Net earnings | 1 041.00 | 187.00 | 633.00 | 1 573.00 | -41.54 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 758.00 | 2 349.00 | |||
| Buildings | 42.00 | 32.00 | 54.07 | ||
| Machinery and equipment | 845.00 | 875.00 | 613.00 | 436.00 | 279.15 |
| Tangible assets total | 3 603.00 | 3 224.00 | 655.00 | 468.00 | 333.21 |
| Participating interests | 438.00 | 414.00 | 624.00 | 823.00 | 302.22 |
| Investments total | 438.00 | 414.00 | 624.00 | 823.00 | 302.22 |
| Non-current loans receivable | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Non-current other receivables | 120.00 | 102.00 | 188.01 | ||
| Long term receivables total | 50.00 | 50.00 | 170.00 | 152.00 | 238.01 |
| Raw materials and consumables | 67.00 | 67.00 | 67.00 | 67.00 | 67.00 |
| Inventories total | 67.00 | 67.00 | 67.00 | 67.00 | 67.00 |
| Current trade debtors | 2 491.00 | 2 222.00 | 2 095.00 | 836.00 | 2 490.13 |
| Current amounts owed by group member comp. | 630.00 | 1 285.00 | 567.00 | 64.42 | |
| Current owed by particip. interest comp. | 150.00 | ||||
| Prepayments and accrued income | 19.00 | 9.00 | 24.00 | 12.00 | 140.25 |
| Current other receivables | 1 304.00 | 2 306.00 | 1 504.00 | 2 918.00 | 1 857.92 |
| Short term receivables total | 3 814.00 | 5 167.00 | 4 908.00 | 4 483.00 | 4 552.72 |
| Cash and bank deposits | 156.00 | ||||
| Cash and cash equivalents | 156.00 | ||||
| Balance sheet total (assets) | 7 972.00 | 8 922.00 | 6 580.00 | 5 993.00 | 5 493.16 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 156.00 | 156.00 | 156.00 | 156.00 | 156.25 |
| Shares repurchased | 242.00 | 1 250.00 | 750.00 | ||
| Other reserves | 338.00 | 314.00 | 524.00 | 723.00 | 202.22 |
| Retained earnings | 940.00 | 2 006.00 | - 422.00 | - 738.00 | 1 355.50 |
| Profit of the financial year | 1 041.00 | 187.00 | 633.00 | 1 573.00 | -41.54 |
| Shareholders equity total | 2 717.00 | 2 663.00 | 2 141.00 | 2 464.00 | 1 672.43 |
| Provisions | 369.00 | 398.00 | 311.00 | 208.00 | 27.00 |
| Non-current loans from credit institutions | 1 187.00 | 1 125.00 | 20.00 | ||
| Non-current leasing loans | 391.00 | 288.00 | 179.00 | 95.00 | |
| Non-current other liabilities | 222.00 | 222.00 | 222.00 | 222.00 | |
| Non-current liabilities total | 1 578.00 | 1 635.00 | 421.00 | 317.00 | 222.00 |
| Current loans from credit institutions | 404.00 | 1 275.00 | 48.00 | 921.00 | 1 598.38 |
| Current trade creditors | 598.00 | 1 369.00 | 1 768.00 | 1 245.00 | 976.61 |
| Short-term deferred tax liabilities | 126.00 | 126.00 | 63.00 | 453.00 | 235.74 |
| Other non-interest bearing current liabilities | 2 180.00 | 1 311.00 | 1 621.00 | 385.00 | 761.00 |
| Accruals and deferred income | 145.00 | 207.00 | |||
| Current liabilities total | 3 308.00 | 4 226.00 | 3 707.00 | 3 004.00 | 3 571.74 |
| Balance sheet total (liabilities) | 7 972.00 | 8 922.00 | 6 580.00 | 5 993.00 | 5 493.16 |
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.