Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 942.28 | 2 037.58 | 2 036.83 | 2 017.69 | 141.47 |
| Employee benefit expenses | -1 587.80 | -1 638.39 | -1 620.49 | -1 769.72 | - 137.65 |
| Total depreciation | -64.52 | -94.62 | -86.64 | - 142.57 | -14.73 |
| EBIT | 289.96 | 304.56 | 329.70 | 105.41 | -10.91 |
| Other financial income | 0.50 | 5.49 | 13.68 | 10.33 | 0.10 |
| Other financial expenses | -1.26 | -7.92 | -15.34 | -1.33 | |
| Pre-tax profit | 289.20 | 310.06 | 335.46 | 100.39 | -12.15 |
| Income taxes | -63.61 | -68.43 | -73.88 | -24.05 | 2.67 |
| Net earnings | 225.59 | 241.62 | 261.58 | 76.33 | -9.48 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 257.28 | 229.61 | 201.95 | 232.67 | 196.09 |
| Machinery and equipment | 223.94 | 156.98 | 127.51 | 615.15 | 457.79 |
| Tangible assets total | 481.22 | 386.60 | 329.46 | 847.82 | 653.89 |
| Investments total | |||||
| Non-current loans receivable | 2.50 | 2.50 | 2.50 | 2.50 | 2.50 |
| Long term receivables total | 2.50 | 2.50 | 2.50 | 2.50 | 2.50 |
| Finished products/goods | 500.44 | 547.67 | 568.34 | 519.00 | 589.92 |
| Inventories total | 500.44 | 547.67 | 568.34 | 519.00 | 589.92 |
| Current trade debtors | 46.69 | 9.62 | 1.16 | 2.40 | 43.29 |
| Current amounts owed by group member comp. | 132.73 | 464.82 | 334.71 | 235.04 | 15.36 |
| Prepayments and accrued income | 53.18 | 46.45 | 52.91 | 185.97 | 196.33 |
| Current other receivables | 45.36 | 93.71 | 5.25 | 4.25 | 24.12 |
| Short term receivables total | 277.96 | 614.60 | 394.03 | 427.67 | 279.10 |
| Cash and bank deposits | 699.69 | 731.08 | 1 000.54 | 706.97 | 631.79 |
| Cash and cash equivalents | 699.69 | 731.08 | 1 000.54 | 706.97 | 631.79 |
| Balance sheet total (assets) | 1 961.81 | 2 282.44 | 2 294.87 | 2 503.95 | 2 157.20 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 480.08 | 505.67 | 547.29 | 608.87 | 568.13 |
| Profit of the financial year | 225.59 | 241.62 | 261.58 | 76.33 | -9.48 |
| Shareholders equity total | 1 030.67 | 1 072.29 | 1 133.87 | 1 010.21 | 883.65 |
| Provisions | 8.78 | 5.20 | 2.22 | 18.18 | 12.45 |
| Non-current loans from credit institutions | 336.84 | 237.52 | |||
| Non-current deferred tax liabilities | 56.85 | 72.01 | 76.87 | 8.10 | 26.79 |
| Non-current liabilities total | 56.85 | 72.01 | 76.87 | 344.94 | 264.31 |
| Current loans from credit institutions | 99.72 | 101.63 | |||
| Advances received | 16.78 | 28.33 | |||
| Current trade creditors | 530.17 | 620.90 | 577.72 | 556.91 | 504.28 |
| Current owed to group member | 5.34 | ||||
| Short-term deferred tax liabilities | 81.73 | 56.85 | 72.01 | 76.87 | 8.10 |
| Other non-interest bearing current liabilities | 236.84 | 426.85 | 432.19 | 397.13 | 377.43 |
| Current liabilities total | 865.52 | 1 132.94 | 1 081.91 | 1 130.63 | 996.78 |
| Balance sheet total (liabilities) | 1 961.81 | 2 282.44 | 2 294.87 | 2 503.95 | 2 157.20 |
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.