Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 290.49 | 296.55 | 303.79 | 305.35 | 309.84 |
| Employee benefit expenses | - 228.37 | - 229.02 | - 225.37 | - 271.55 | - 254.93 |
| EBIT | 62.12 | 67.53 | 78.41 | 33.80 | 54.91 |
| Other financial income | 172.64 | 261.75 | 285.46 | 105.87 | 92.73 |
| Other financial expenses | - 150.56 | - 214.90 | - 227.33 | - 277.52 | - 306.51 |
| Net income from associates (fin.) | 197.71 | 84.22 | 892.64 | 705.66 | 645.89 |
| Pre-tax profit | 281.90 | 198.61 | 1 029.19 | 567.81 | 487.03 |
| Income taxes | 22.49 | -1.49 | -80.17 | 43.60 | 34.65 |
| Net earnings | 304.40 | 197.12 | 949.01 | 611.41 | 521.68 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Other tangible assets | 7.56 | 32.93 | 51.60 | 48.72 | 58.75 |
| Tangible assets total | 7.56 | 32.93 | 51.60 | 48.72 | 58.75 |
| Holdings in group member companies | 2 068.24 | 2 152.47 | 7 110.14 | 8 197.51 | 9 064.01 |
| Investments total | 2 068.24 | 2 152.47 | 7 110.14 | 8 197.51 | 9 064.01 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 4 211.69 | 5 383.93 | 1 923.56 | 1 798.20 | 1 196.54 |
| Current other receivables | 15.26 | ||||
| Current deferred tax assets | 47.84 | 65.14 | 255.94 | 206.31 | 185.79 |
| Short term receivables total | 4 274.79 | 5 449.07 | 2 179.50 | 2 004.51 | 1 382.33 |
| Cash and bank deposits | 6.08 | 6.91 | 0.07 | 15.38 | 8.14 |
| Cash and cash equivalents | 6.08 | 6.91 | 0.07 | 15.38 | 8.14 |
| Balance sheet total (assets) | 6 356.67 | 7 641.38 | 9 341.31 | 10 266.11 | 10 513.23 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 100.00 | 100.00 | 100.00 | 300.00 | 200.00 |
| Other reserves | 1 703.10 | 2 348.99 | |||
| Retained earnings | 2 269.63 | 2 474.02 | 2 571.14 | 1 517.05 | 1 382.57 |
| Profit of the financial year | 304.40 | 197.12 | 949.01 | 611.41 | 521.68 |
| Shareholders equity total | 2 799.02 | 2 896.14 | 3 745.16 | 4 256.56 | 4 578.24 |
| Non-current liabilities total | |||||
| Current owed to participating | 51.15 | 53.01 | 55.12 | 56.25 | 57.39 |
| Current owed to group member | 3 457.01 | 4 472.41 | 5 055.38 | 5 694.11 | 5 695.93 |
| Short-term deferred tax liabilities | 0.37 | 54.32 | 356.67 | 170.91 | 122.44 |
| Other non-interest bearing current liabilities | 49.12 | 165.49 | 128.98 | 88.28 | 59.23 |
| Current liabilities total | 3 557.65 | 4 745.23 | 5 596.15 | 6 009.55 | 5 934.99 |
| Balance sheet total (liabilities) | 6 356.67 | 7 641.38 | 9 341.31 | 10 266.11 | 10 513.23 |
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.