Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 420.06 | - 163.15 | -20.17 | 1 449.79 | 513.51 |
| Employee benefit expenses | -60.19 | -60.39 | -60.37 | -60.37 | -60.38 |
| EBIT | 359.87 | - 223.54 | -80.54 | 1 389.42 | 453.13 |
| Other financial income | 0.83 | 0.66 | 0.15 | 0.33 | 3.05 |
| Other financial expenses | -63.68 | -24.55 | -34.74 | -28.63 | -32.17 |
| Net income from associates (fin.) | 0.17 | ||||
| Pre-tax profit | 297.02 | - 247.43 | - 115.13 | 1 361.12 | 424.17 |
| Income taxes | -72.49 | 54.00 | 26.00 | - 298.73 | -94.25 |
| Net earnings | 224.53 | - 193.43 | -89.13 | 1 062.39 | 329.92 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 13.12 | ||||
| Investments total | 13.12 | ||||
| Non-current loans receivable | 10.00 | ||||
| Long term receivables total | 10.00 | ||||
| Semifinished products | 668.77 | 647.93 | 756.06 | 838.41 | 869.61 |
| Raw materials and consumables | 60.00 | ||||
| Finished products/goods | 105.29 | 283.64 | 657.95 | 652.70 | |
| Inventories total | 774.06 | 647.93 | 1 039.71 | 1 556.36 | 1 522.31 |
| Current trade debtors | 95.06 | 0.06 | 275.18 | 120.34 | |
| Prepayments and accrued income | 50.52 | 41.50 | 53.27 | 7.02 | 26.22 |
| Current other receivables | 832.63 | 535.16 | 278.34 | 254.33 | 762.68 |
| Current deferred tax assets | 16.00 | 13.75 | |||
| Short term receivables total | 978.22 | 576.65 | 347.67 | 536.52 | 923.00 |
| Cash and bank deposits | 44.40 | 170.43 | 245.45 | 1 003.73 | 238.92 |
| Cash and cash equivalents | 44.40 | 170.43 | 245.45 | 1 003.73 | 238.92 |
| Balance sheet total (assets) | 1 796.68 | 1 395.01 | 1 632.83 | 3 096.61 | 2 707.35 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 224.53 | 31.10 | -58.03 | 1 004.36 | |
| Profit of the financial year | 224.53 | - 193.43 | -89.13 | 1 062.39 | 329.92 |
| Shareholders equity total | 274.53 | 81.10 | -8.03 | 1 054.36 | 1 384.28 |
| Provisions | 64.00 | 10.00 | 0.00 | 236.00 | 194.00 |
| Non-current other liabilities | 898.51 | 898.51 | 898.51 | 898.51 | |
| Non-current liabilities total | 898.51 | 898.51 | 898.51 | 898.51 | |
| Current trade creditors | 20.22 | 27.50 | 20.91 | 109.39 | 25.64 |
| Current owed to participating | 1 074.11 | ||||
| Other non-interest bearing current liabilities | 539.41 | 377.91 | 721.44 | 798.35 | 29.32 |
| Current liabilities total | 559.63 | 405.41 | 742.35 | 907.74 | 1 129.07 |
| Balance sheet total (liabilities) | 1 796.67 | 1 395.01 | 1 632.83 | 3 096.61 | 2 707.35 |
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.