Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 984.60 | 1 027.22 | 1 397.73 | 1 865.50 | 1 263.92 |
| Costs of management | - 710.69 | - 729.20 | - 864.32 | -1 425.97 | -1 180.97 |
| Costs of distribution | -41.79 | -70.45 | -53.30 | -44.50 | -5.69 |
| Other operating expenses | -44.75 | ||||
| EBIT | 232.12 | 227.57 | 480.11 | 395.03 | 32.51 |
| Other financial income | 15.79 | 0.37 | 1.06 | 25.25 | 26.30 |
| Other financial expenses | -83.43 | -44.46 | -21.02 | -19.04 | -10.10 |
| Pre-tax profit | 164.48 | 183.47 | 460.15 | 401.23 | 48.70 |
| Income taxes | -36.19 | -40.36 | - 100.90 | -88.27 | -10.71 |
| Net earnings | 128.30 | 143.11 | 359.24 | 312.95 | 37.99 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 400.25 | 350.45 | 300.65 | 250.85 | 201.05 |
| Machinery and equipment | 1 072.77 | 952.33 | 1 231.97 | 1 058.92 | 818.63 |
| Tangible assets total | 1 473.02 | 1 302.78 | 1 532.62 | 1 309.77 | 1 019.68 |
| Other receivables | 123.85 | 124.69 | 124.93 | 127.92 | 133.04 |
| Investments total | 123.85 | 124.69 | 124.93 | 127.92 | 133.04 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 194.58 | 271.97 | 310.76 | 237.85 | 267.93 |
| Current amounts owed by group member comp. | 266.21 | 169.45 | 541.04 | 525.95 | 552.25 |
| Prepayments and accrued income | 24.00 | 16.00 | 8.00 | ||
| Current other receivables | 15.23 | 2.08 | 0.40 | ||
| Current deferred tax assets | 423.10 | 225.76 | 84.39 | ||
| Short term receivables total | 923.12 | 683.18 | 946.27 | 763.80 | 820.58 |
| Cash and bank deposits | 885.90 | 791.80 | 298.87 | 445.81 | 635.89 |
| Cash and cash equivalents | 885.90 | 791.80 | 298.87 | 445.81 | 635.89 |
| Balance sheet total (assets) | 3 405.89 | 2 902.45 | 2 902.68 | 2 647.32 | 2 609.20 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 2 225.00 | 2 225.00 | 2 225.00 | 2 225.00 | 2 225.00 |
| Retained earnings | - 325.94 | - 197.65 | -54.54 | - 195.29 | 117.66 |
| Profit of the financial year | 128.30 | 143.11 | 359.24 | 312.95 | 37.99 |
| Shareholders equity total | 2 027.35 | 2 170.46 | 2 529.71 | 2 342.66 | 2 380.65 |
| Provisions | 51.64 | 51.64 | 50.00 | 3.88 | 14.59 |
| Non-current owed to group member | 1 000.00 | ||||
| Non-current liabilities total | 1 000.00 | ||||
| Current trade creditors | 51.04 | 184.83 | 63.46 | 55.49 | 52.87 |
| Other non-interest bearing current liabilities | 275.86 | 495.52 | 259.51 | 245.29 | 161.09 |
| Current liabilities total | 326.90 | 680.35 | 322.97 | 300.78 | 213.96 |
| Balance sheet total (liabilities) | 3 405.89 | 2 902.45 | 2 902.68 | 2 647.32 | 2 609.20 |
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.