Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 22 733.17 | 25 507.51 | 23 970.53 | 30 146.86 | 25 755.37 |
| Costs of manufacturing | -19 767.37 | -22 141.54 | -19 569.38 | -26 838.08 | -22 123.46 |
| Gross profit | 2 965.81 | 3 658.27 | 4 428.65 | 3 326.77 | 3 814.59 |
| Costs of management | -2 489.02 | -2 596.35 | -2 792.80 | -2 999.88 | -3 057.16 |
| Costs of distribution | -56.99 | -32.67 | -31.47 | -28.01 | -17.37 |
| Other operating expenses | -27.33 | ||||
| EBIT | 419.80 | 1 029.25 | 1 604.37 | 271.55 | 740.06 |
| Other financial income | 7.27 | 7.71 | 2.28 | 6.33 | 14.98 |
| Other financial expenses | -78.91 | - 256.40 | - 141.32 | - 159.23 | - 211.86 |
| Pre-tax profit | 348.16 | 780.55 | 1 465.33 | 118.65 | 543.18 |
| Income taxes | -81.40 | - 172.15 | - 308.15 | -9.19 | - 119.35 |
| Net earnings | 266.77 | 608.40 | 1 157.18 | 109.46 | 423.83 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 46.67 | 36.67 | 316.67 | 246.67 | 176.67 |
| Intangible assets total | 46.67 | 36.67 | 316.67 | 246.67 | 176.67 |
| Buildings | 3 615.71 | 4 828.76 | 6 108.47 | 6 593.02 | 4 924.56 |
| Advance payments and construction in progress | 402.50 | ||||
| Tangible assets total | 3 615.71 | 4 828.76 | 6 108.47 | 6 593.02 | 5 327.06 |
| Other receivables | 75.00 | 75.00 | 100.00 | 100.00 | 100.00 |
| Investments total | 75.00 | 75.00 | 100.00 | 100.00 | 100.00 |
| Long term receivables total | |||||
| Raw materials and consumables | 550.00 | 472.58 | 438.02 | 574.25 | 466.77 |
| Inventories total | 550.00 | 472.58 | 438.02 | 574.25 | 466.77 |
| Current trade debtors | 4 615.57 | 3 086.28 | 3 844.16 | 5 037.08 | 4 174.06 |
| Prepayments and accrued income | 440.98 | ||||
| Current other receivables | 1 337.13 | 708.40 | 763.79 | 401.46 | 778.59 |
| Current deferred tax assets | 43.60 | 78.85 | |||
| Short term receivables total | 6 437.28 | 3 873.52 | 4 607.95 | 5 438.54 | 4 952.65 |
| Cash and bank deposits | 114.80 | 3 104.86 | 2 424.87 | 242.22 | 1 050.33 |
| Cash and cash equivalents | 114.80 | 3 104.86 | 2 424.87 | 242.22 | 1 050.33 |
| Balance sheet total (assets) | 10 839.46 | 12 391.40 | 13 995.99 | 13 194.70 | 12 073.48 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 500.00 | 350.00 | |||
| Retained earnings | 1 966.31 | 1 733.08 | 2 341.48 | 3 498.66 | 3 258.13 |
| Profit of the financial year | 266.77 | 608.40 | 1 157.18 | 109.46 | 423.83 |
| Shareholders equity total | 2 358.08 | 2 966.48 | 3 623.66 | 3 733.13 | 4 156.96 |
| Provisions | 182.00 | 433.00 | 469.56 | 303.16 | 275.11 |
| Non-current leasing loans | 759.49 | 2 291.88 | 3 016.28 | 3 457.85 | 2 296.06 |
| Non-current other liabilities | 975.25 | 989.28 | 994.16 | 1 130.46 | |
| Non-current liabilities total | 759.49 | 3 267.14 | 4 005.56 | 4 452.02 | 3 426.52 |
| Current loans from credit institutions | 3 225.23 | 1 210.82 | 1 214.04 | 331.10 | 114.26 |
| Current trade creditors | 1 591.45 | 1 908.73 | 1 757.41 | 968.50 | 1 444.91 |
| Current owed to group member | 271.59 | ||||
| Short-term deferred tax liabilities | 271.59 | 175.59 | 147.40 | ||
| Other non-interest bearing current liabilities | 2 723.20 | 2 605.23 | 2 654.16 | 2 928.27 | 2 508.34 |
| Accruals and deferred income | 31.35 | ||||
| Current liabilities total | 7 539.89 | 5 724.78 | 5 897.20 | 4 706.40 | 4 214.90 |
| Balance sheet total (liabilities) | 10 839.46 | 12 391.40 | 13 995.99 | 13 194.70 | 12 073.48 |
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.