Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 273.34 | - 199.60 | - 340.45 | - 248.06 | - 340.86 |
| Employee benefit expenses | -1 550.16 | -1 718.16 | -1 809.47 | -1 882.52 | -1 575.38 |
| Total depreciation | - 164.86 | - 153.17 | - 100.88 | - 100.31 | - 100.20 |
| EBIT | -1 988.36 | -2 070.93 | -2 250.79 | -2 230.90 | -2 016.44 |
| Other financial income | 0.50 | ||||
| Other financial expenses | -58.76 | -47.15 | -55.92 | -76.00 | - 122.47 |
| Net income from associates (fin.) | 1 683.79 | 2 178.78 | 2 317.85 | 2 547.35 | 2 395.17 |
| Pre-tax profit | - 362.83 | 60.70 | 11.14 | 240.45 | 256.27 |
| Income taxes | 60.84 | -13.78 | -2.64 | -52.99 | -56.38 |
| Net earnings | - 302.00 | 46.91 | 8.50 | 187.46 | 199.89 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 756.51 | 686.37 | 616.23 | 546.09 | 475.95 |
| Intangible assets total | 756.51 | 686.37 | 616.23 | 546.09 | 475.95 |
| Buildings | 47.00 | ||||
| Machinery and equipment | 172.10 | 136.06 | 105.32 | 75.15 | 45.09 |
| Tangible assets total | 219.09 | 136.06 | 105.32 | 75.15 | 45.09 |
| Other receivables | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 |
| Investments total | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 22.27 | 26.63 | 5.48 | 2.48 | |
| Current other receivables | 521.28 | 933.99 | 1 371.37 | 1 499.94 | |
| Current deferred tax assets | 12.00 | 24.00 | |||
| Short term receivables total | 34.27 | 571.91 | 939.47 | 1 373.85 | 1 499.94 |
| Balance sheet total (assets) | 1 021.87 | 1 406.35 | 1 673.03 | 2 007.09 | 2 032.98 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 100.00 | 122.00 | |||
| Retained earnings | 132.66 | - 169.34 | - 122.42 | - 213.92 | - 148.46 |
| Profit of the financial year | - 302.00 | 46.91 | 8.50 | 187.46 | 199.89 |
| Shareholders equity total | -44.34 | 2.58 | 11.08 | 198.54 | 298.43 |
| Provisions | 95.23 | 109.01 | 111.65 | 164.64 | 221.02 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 613.47 | 724.91 | 764.27 | 976.18 | 1 055.00 |
| Current trade creditors | 30.00 | 30.00 | 30.00 | 35.00 | 37.00 |
| Current owed to participating | 192.82 | 0.02 | 1.11 | 0.61 | |
| Other non-interest bearing current liabilities | 134.69 | 539.83 | 754.92 | 632.12 | 421.53 |
| Current liabilities total | 970.98 | 1 294.76 | 1 550.30 | 1 643.91 | 1 513.54 |
| Balance sheet total (liabilities) | 1 021.87 | 1 406.35 | 1 673.03 | 2 007.09 | 2 032.98 |
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.