Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 407.31 | 1 466.58 | 1 359.79 | 1 506.77 | 1 480.07 |
| Other operating expenses | -48.40 | ||||
| Total depreciation | -4.84 | ||||
| EBIT | 1 358.91 | 1 466.58 | 1 359.79 | 1 506.77 | 1 475.23 |
| Other financial income | 0.75 | 86.78 | 59.56 | ||
| Other financial expenses | - 141.31 | -84.56 | - 207.60 | - 149.17 | - 630.45 |
| Income from other inv. held as non-curr. assets | 99.36 | -15.11 | 87.14 | 50.46 | 12.53 |
| Net income from associates (fin.) | -11.51 | -10.15 | 1.58 | -10.79 | -2.59 |
| Pre-tax profit | 1 306.21 | 1 356.77 | 1 240.91 | 1 484.05 | 914.27 |
| Income taxes | - 280.59 | - 303.58 | - 253.61 | - 320.58 | - 200.51 |
| Net earnings | 1 025.62 | 1 053.19 | 987.30 | 1 163.47 | 713.76 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 25 059.94 | 25 327.90 | 25 705.40 | 26 189.92 | 26 457.87 |
| Machinery and equipment | 53.24 | ||||
| Tangible assets total | 25 059.94 | 25 327.90 | 25 705.40 | 26 189.92 | 26 511.11 |
| Holdings in group member companies | 72.13 | 61.97 | 63.55 | 52.76 | 50.17 |
| Investments total | 72.13 | 61.97 | 63.55 | 52.76 | 50.17 |
| Non-current loans receivable | 1 139.79 | 1 124.68 | 1 111.83 | 1 062.28 | 1 034.82 |
| Long term receivables total | 1 139.79 | 1 124.68 | 1 111.83 | 1 062.28 | 1 034.82 |
| Inventories total | |||||
| Current trade debtors | 378.58 | 169.03 | 158.51 | 232.48 | 169.70 |
| Prepayments and accrued income | 30.27 | 31.04 | 31.64 | 32.30 | 32.63 |
| Current other receivables | 79.06 | 42.30 | 86.32 | 2 101.66 | 123.43 |
| Short term receivables total | 487.91 | 242.37 | 276.47 | 2 366.45 | 325.75 |
| Cash and bank deposits | 114.85 | 2 385.91 | 606.07 | 37.33 | |
| Cash and cash equivalents | 114.85 | 2 385.91 | 606.07 | 37.33 | |
| Balance sheet total (assets) | 26 759.77 | 26 871.77 | 29 543.15 | 30 277.47 | 27 959.18 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 3 000.00 | ||||
| Other reserves | -3 000.00 | ||||
| Retained earnings | 9 867.72 | 10 893.34 | 7 646.53 | 8 633.83 | 6 797.29 |
| Profit of the financial year | 1 025.62 | 1 053.19 | 987.30 | 1 163.47 | 713.76 |
| Shareholders equity total | 11 393.34 | 12 446.53 | 9 133.83 | 10 297.29 | 8 011.06 |
| Provisions | 1 415.20 | 1 497.50 | 1 573.80 | 1 655.80 | 1 740.10 |
| Non-current loans from credit institutions | 11 740.72 | 11 222.43 | 17 013.36 | 16 672.66 | 16 432.81 |
| Non-current other liabilities | 388.48 | 400.48 | 401.73 | 418.52 | 421.94 |
| Non-current liabilities total | 12 129.20 | 11 622.92 | 17 415.09 | 17 091.18 | 16 854.74 |
| Current loans from credit institutions | 1 005.15 | 521.55 | 457.59 | 356.12 | 280.73 |
| Advances received | 85.10 | 90.86 | 95.94 | 103.50 | 116.06 |
| Current trade creditors | 120.14 | 38.40 | 92.81 | 48.26 | 113.62 |
| Current owed to group member | 80.85 | 3.16 | 50.06 | ||
| Short-term deferred tax liabilities | 177.69 | 221.28 | 385.59 | 358.34 | 241.74 |
| Other non-interest bearing current liabilities | 353.09 | 432.74 | 388.51 | 363.82 | 551.07 |
| Current liabilities total | 1 822.03 | 1 304.83 | 1 420.44 | 1 233.20 | 1 353.28 |
| Balance sheet total (liabilities) | 26 759.77 | 26 871.77 | 29 543.15 | 30 277.47 | 27 959.18 |
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.