Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 483.96 | 3 535.92 | 3 238.53 | 3 687.16 | 3 552.99 |
| Employee benefit expenses | -3 200.92 | -2 837.43 | -3 085.41 | -3 381.64 | -3 320.18 |
| Other operating expenses | -7.01 | -9.75 | |||
| Total depreciation | - 160.09 | - 175.00 | - 182.49 | - 154.66 | - 147.91 |
| EBIT | 1 122.95 | 523.49 | -29.37 | 157.87 | 75.15 |
| Other financial income | 33.56 | 13.34 | 1.45 | 24.77 | 28.87 |
| Other financial expenses | -7.83 | -12.05 | -7.12 | -10.23 | -32.93 |
| Pre-tax profit | 1 148.67 | 524.78 | -35.05 | 172.41 | 71.10 |
| Income taxes | - 253.66 | - 119.04 | 7.36 | -40.41 | -15.36 |
| Net earnings | 895.01 | 405.74 | -27.69 | 132.00 | 55.74 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 537.66 | ||||
| Machinery and equipment | 96.95 | 956.36 | 808.35 | 713.63 | 712.52 |
| Tangible assets total | 634.61 | 956.36 | 808.35 | 713.63 | 712.52 |
| Other receivables | 175.39 | 179.78 | 184.27 | 188.88 | 261.55 |
| Investments total | 175.39 | 179.78 | 184.27 | 188.88 | 261.55 |
| Long term receivables total | |||||
| Raw materials and consumables | 98.79 | ||||
| Finished products/goods | 76.66 | 87.96 | 139.56 | 158.79 | |
| Inventories total | 98.79 | 76.66 | 87.96 | 139.56 | 158.79 |
| Current trade debtors | 18.31 | 27.03 | 19.11 | 3.18 | 5.31 |
| Current amounts owed by group member comp. | 966.68 | 89.78 | 159.86 | 1 689.55 | 1 441.95 |
| Prepayments and accrued income | 93.02 | 21.73 | 31.67 | 20.09 | 39.66 |
| Current other receivables | 56.69 | 89.48 | 826.16 | 533.70 | 143.97 |
| Short term receivables total | 1 134.71 | 228.01 | 1 036.80 | 2 246.52 | 1 630.89 |
| Cash and bank deposits | 133.59 | 817.61 | 543.85 | 4.50 | 11.35 |
| Cash and cash equivalents | 133.59 | 817.61 | 543.85 | 4.50 | 11.35 |
| Balance sheet total (assets) | 2 177.08 | 2 258.42 | 2 661.24 | 3 293.09 | 2 775.11 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 175.00 | 175.00 | 175.00 | 175.00 | 175.00 |
| Shares repurchased | 953.09 | 405.00 | 105.00 | 55.00 | |
| Retained earnings | - 895.01 | - 405.00 | 0.74 | - 131.95 | -54.95 |
| Profit of the financial year | 895.01 | 405.74 | -27.69 | 132.00 | 55.74 |
| Shareholders equity total | 1 128.09 | 580.74 | 148.05 | 280.05 | 230.79 |
| Provisions | 62.84 | 78.22 | 65.18 | 49.16 | 56.00 |
| Non-current deferred tax liabilities | 56.43 | 8.51 | |||
| Non-current liabilities total | 56.43 | 8.51 | |||
| Current loans from credit institutions | 396.01 | 292.36 | |||
| Current trade creditors | 295.45 | 373.22 | 381.16 | 509.82 | 545.31 |
| Current owed to group member | 83.94 | 651.91 | |||
| Short-term deferred tax liabilities | 243.25 | 103.66 | 109.34 | 5.68 | 56.43 |
| Other non-interest bearing current liabilities | 447.44 | 1 122.57 | 1 957.50 | 1 544.01 | 933.78 |
| Accruals and deferred income | 367.99 | ||||
| Current liabilities total | 986.15 | 1 599.46 | 2 448.00 | 2 907.45 | 2 479.80 |
| Balance sheet total (liabilities) | 2 177.08 | 2 258.42 | 2 661.24 | 3 293.09 | 2 775.11 |
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.