Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 048.79 | 1 899.97 | 1 851.38 | 1 479.86 | 1 598.76 |
| Employee benefit expenses | -1 863.59 | -1 754.01 | -1 749.29 | -1 312.54 | -1 062.35 |
| Other operating expenses | -8.81 | ||||
| Total depreciation | -83.58 | -78.11 | -75.59 | - 106.79 | - 112.81 |
| EBIT | 92.81 | 67.85 | 26.50 | 60.53 | 423.60 |
| Other financial income | 6.93 | 1.35 | 4.05 | 5.25 | 7.63 |
| Other financial expenses | -84.49 | -22.38 | -20.51 | -23.58 | -16.14 |
| Pre-tax profit | 15.25 | 46.82 | 10.04 | 42.20 | 415.09 |
| Income taxes | -4.44 | -3.91 | -2.21 | -9.34 | -90.27 |
| Net earnings | 10.82 | 42.91 | 7.83 | 32.86 | 324.81 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 200.93 | 1 173.17 | 1 145.42 | 1 117.67 | 1 089.92 |
| Machinery and equipment | 241.90 | 211.02 | 456.33 | 393.25 | 353.19 |
| Tangible assets total | 1 442.82 | 1 384.19 | 1 601.76 | 1 510.92 | 1 443.10 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 144.73 | 149.74 | 127.08 | 137.34 | 177.10 |
| Inventories total | 144.73 | 149.74 | 127.08 | 137.34 | 177.10 |
| Current trade debtors | 388.20 | 255.38 | 291.25 | 252.28 | 147.94 |
| Current amounts owed by group member comp. | 145.22 | 245.33 | 295.59 | 524.53 | |
| Prepayments and accrued income | 17.24 | 59.38 | |||
| Current other receivables | 228.37 | 111.67 | |||
| Short term receivables total | 616.56 | 417.84 | 536.59 | 659.54 | 731.85 |
| Cash and bank deposits | 261.80 | 613.60 | 412.84 | 2.50 | 315.18 |
| Cash and cash equivalents | 261.80 | 613.60 | 412.84 | 2.50 | 315.18 |
| Balance sheet total (assets) | 2 465.92 | 2 565.37 | 2 678.26 | 2 310.30 | 2 667.23 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 100.00 | ||||
| Retained earnings | 80.49 | 91.31 | 134.22 | 142.05 | 74.91 |
| Profit of the financial year | 10.82 | 42.91 | 7.83 | 32.86 | 324.81 |
| Shareholders equity total | 591.31 | 634.22 | 642.05 | 674.91 | 999.73 |
| Provisions | 255.64 | 241.62 | 243.83 | 251.27 | 240.87 |
| Non-current loans from credit institutions | 969.00 | 916.87 | 868.06 | 825.86 | 776.32 |
| Non-current other liabilities | 48.97 | 153.21 | 151.64 | ||
| Non-current deferred tax liabilities | 151.64 | 116.33 | |||
| Non-current liabilities total | 1 017.97 | 1 070.08 | 1 019.70 | 977.50 | 892.65 |
| Current loans from credit institutions | 51.00 | 54.00 | 55.00 | 110.12 | 50.00 |
| Current trade creditors | 55.72 | 94.17 | 297.78 | 44.98 | 78.04 |
| Current owed to group member | 43.91 | ||||
| Short-term deferred tax liabilities | 13.51 | 17.93 | 1.89 | 102.56 | |
| Other non-interest bearing current liabilities | 436.87 | 453.35 | 419.90 | 249.63 | 303.38 |
| Current liabilities total | 601.00 | 619.45 | 772.68 | 406.62 | 533.98 |
| Balance sheet total (liabilities) | 2 465.92 | 2 565.37 | 2 678.26 | 2 310.30 | 2 667.23 |
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.