Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 107.62 | 2 117.05 | 3 323.19 | 2 583.50 | 1 873.80 |
| Employee benefit expenses | - 625.60 | - 768.74 | -1 526.65 | -1 128.30 | -1 489.16 |
| Total depreciation | -65.96 | - 132.32 | - 138.51 | - 138.51 | - 141.68 |
| EBIT | - 799.19 | 1 215.99 | 1 658.03 | 1 316.69 | 242.96 |
| Other financial income | 1.81 | 6.45 | |||
| Other financial expenses | - 159.78 | - 187.63 | - 129.96 | - 177.61 | - 238.09 |
| Pre-tax profit | - 957.15 | 1 028.36 | 1 528.07 | 1 139.08 | 11.32 |
| Income taxes | 200.90 | - 233.13 | - 339.36 | - 253.67 | -5.00 |
| Net earnings | - 756.25 | 795.23 | 1 188.72 | 885.40 | 6.32 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 516.01 | 3 386.62 | 3 257.22 | 3 127.83 | 2 998.44 |
| Machinery and equipment | 12.51 | 41.15 | 32.04 | 22.93 | 58.64 |
| Tangible assets total | 3 528.52 | 3 427.77 | 3 289.26 | 3 150.76 | 3 057.07 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 2 253.54 | 1 149.36 | 3 450.58 | 5 597.34 | 4 847.21 |
| Advance payments | 143.03 | 230.88 | 72.74 | ||
| Inventories total | 2 253.54 | 1 149.36 | 3 593.61 | 5 828.22 | 4 919.95 |
| Current trade debtors | 113.45 | 294.91 | 369.67 | 110.23 | 167.61 |
| Prepayments and accrued income | 361.64 | 9.44 | 12.18 | 10.71 | |
| Current deferred tax assets | 202.53 | ||||
| Short term receivables total | 315.98 | 656.56 | 379.11 | 122.41 | 178.31 |
| Cash and bank deposits | 66.09 | 1 633.73 | 419.89 | ||
| Cash and cash equivalents | 66.09 | 1 633.73 | 419.89 | ||
| Balance sheet total (assets) | 6 164.13 | 6 867.42 | 7 681.87 | 9 101.39 | 8 155.33 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 300.00 | 114.40 | 117.80 | 117.80 | |
| Retained earnings | 1 306.14 | 249.89 | 930.72 | 2 001.63 | 2 769.24 |
| Profit of the financial year | - 756.25 | 795.23 | 1 188.72 | 885.40 | 6.32 |
| Shareholders equity total | 674.89 | 1 470.12 | 2 358.84 | 3 129.84 | 3 018.36 |
| Provisions | 11.32 | 11.22 | 10.69 | 11.77 | |
| Non-current loans from credit institutions | 2 012.95 | 1 915.68 | 1 817.81 | 1 718.60 | 1 618.02 |
| Non-current other liabilities | 36.00 | 36.00 | 36.00 | ||
| Non-current deferred tax liabilities | 28.89 | 28.89 | 254.21 | 3.92 | |
| Non-current liabilities total | 2 048.95 | 1 980.56 | 1 882.70 | 1 972.81 | 1 621.94 |
| Current loans from credit institutions | 1 062.37 | 96.54 | 334.21 | 1 151.03 | 325.30 |
| Current trade creditors | 66.51 | 29.31 | 53.22 | 136.71 | 44.08 |
| Current owed to group member | 1 127.92 | 1 027.70 | 1 200.05 | 1 231.28 | 1 259.10 |
| Short-term deferred tax liabilities | 110.86 | 339.46 | 339.46 | 254.21 | |
| Other non-interest bearing current liabilities | 1 068.64 | 2 245.87 | 1 496.19 | 1 129.58 | 1 620.58 |
| Accruals and deferred income | 4.00 | 6.00 | 6.00 | ||
| Current liabilities total | 3 440.30 | 3 405.42 | 3 429.12 | 3 988.06 | 3 503.26 |
| Balance sheet total (liabilities) | 6 164.13 | 6 867.42 | 7 681.87 | 9 101.39 | 8 155.33 |
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.