Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 348.80 | 264.10 | 382.09 | 231.99 | 2.44 |
| Employee benefit expenses | -72.77 | -57.03 | -45.74 | -57.92 | -0.56 |
| Other operating expenses | - 436.80 | ||||
| Total depreciation | - 121.63 | - 119.55 | - 122.16 | -42.80 | -6.90 |
| EBIT | 154.40 | 87.53 | 214.19 | - 305.54 | -5.03 |
| Other financial expenses | -22.32 | -25.54 | -29.29 | -32.95 | -13.16 |
| Net income from associates (fin.) | 34.40 | ||||
| Pre-tax profit | 132.08 | 61.99 | 184.91 | - 338.49 | 16.22 |
| Income taxes | -29.12 | -13.78 | -40.67 | 74.24 | 3.58 |
| Net earnings | 102.97 | 48.21 | 144.23 | - 264.25 | 19.80 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 1.49 | ||||
| Intangible assets total | 1.49 | ||||
| Machinery and equipment | 735.12 | 617.06 | 526.90 | 22.90 | 16.00 |
| Tangible assets total | 735.12 | 617.06 | 526.90 | 22.90 | 16.00 |
| Participating interests | 40.00 | 40.00 | 40.00 | 40.00 | |
| Other receivables | 5.04 | 5.04 | 5.04 | ||
| Investments total | 45.05 | 45.05 | 45.05 | 40.00 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 87.93 | 72.40 | 96.03 | 10.82 | 13.96 |
| Prepayments and accrued income | 11.10 | 11.78 | 13.03 | ||
| Current other receivables | 0.57 | 22.88 | 14.62 | ||
| Current deferred tax assets | 14.59 | 18.16 | |||
| Short term receivables total | 99.03 | 84.18 | 109.62 | 48.29 | 46.74 |
| Cash and bank deposits | 607.23 | 714.59 | 951.96 | 1 000.68 | 443.49 |
| Cash and cash equivalents | 607.23 | 714.59 | 951.96 | 1 000.68 | 443.49 |
| Balance sheet total (assets) | 1 487.90 | 1 460.87 | 1 633.52 | 1 111.87 | 506.23 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 55.30 | 48.21 | 57.20 | ||
| Retained earnings | 422.24 | 476.99 | 468.00 | 612.24 | 289.09 |
| Profit of the financial year | 102.97 | 48.21 | 144.23 | - 264.25 | 19.80 |
| Shareholders equity total | 660.50 | 653.42 | 749.44 | 427.99 | 388.89 |
| Provisions | 107.63 | 94.92 | 80.01 | ||
| Non-current other liabilities | 543.85 | 549.17 | 554.70 | 459.03 | |
| Non-current liabilities total | 543.85 | 549.17 | 554.70 | 459.03 | |
| Current trade creditors | 62.37 | 85.39 | 83.48 | 21.88 | 15.80 |
| Current owed to participating | 39.42 | 39.42 | 77.55 | 122.98 | |
| Short-term deferred tax liabilities | 36.77 | 23.25 | 69.94 | 56.96 | 4.38 |
| Other non-interest bearing current liabilities | 37.37 | 15.30 | 18.41 | 23.03 | 97.17 |
| Current liabilities total | 175.93 | 163.36 | 249.38 | 224.86 | 117.34 |
| Balance sheet total (liabilities) | 1 487.90 | 1 460.87 | 1 633.52 | 1 111.87 | 506.23 |
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.