Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 180.22 | 2 003.60 | 1 568.44 | 1 412.30 | 1 370.75 |
| Employee benefit expenses | -2 027.65 | -1 383.16 | -1 133.26 | - 722.86 | -1 009.21 |
| Total depreciation | - 310.74 | - 319.84 | - 299.76 | - 299.76 | - 154.85 |
| EBIT | - 158.17 | 300.60 | 135.43 | 389.67 | 206.69 |
| Other financial income | 0.97 | 10.70 | |||
| Other financial expenses | -64.65 | -54.14 | -67.93 | - 129.66 | -96.11 |
| Pre-tax profit | - 222.82 | 246.46 | 67.50 | 260.98 | 121.29 |
| Income taxes | 40.80 | -64.35 | -24.95 | -67.54 | -36.86 |
| Net earnings | - 182.02 | 182.11 | 42.55 | 193.44 | 84.42 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 4 091.98 | 3 942.20 | 3 792.41 | 3 642.63 | 3 492.84 |
| Machinery and equipment | 475.05 | 305.00 | 155.02 | 5.07 | |
| Tangible assets total | 4 567.04 | 4 247.19 | 3 947.43 | 3 647.70 | 3 492.84 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 160.35 | 79.86 | 57.35 | 21.61 | 29.54 |
| Inventories total | 160.35 | 79.86 | 57.35 | 21.61 | 29.54 |
| Current trade debtors | 14.78 | 43.28 | 137.50 | ||
| Current other receivables | 30.08 | 4.47 | 4.37 | 1.52 | 10.80 |
| Current deferred tax assets | 208.50 | 144.15 | 119.20 | 51.66 | 39.00 |
| Short term receivables total | 253.36 | 191.90 | 123.57 | 190.68 | 49.80 |
| Cash and bank deposits | 160.44 | 703.19 | 455.53 | 344.58 | 534.26 |
| Cash and cash equivalents | 160.44 | 703.19 | 455.53 | 344.58 | 534.26 |
| Balance sheet total (assets) | 5 141.19 | 5 222.14 | 4 583.88 | 4 204.57 | 4 106.45 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 129.57 | -52.45 | 129.66 | 172.21 | 365.65 |
| Profit of the financial year | - 182.02 | 182.11 | 42.55 | 193.44 | 84.42 |
| Shareholders equity total | 447.55 | 629.66 | 672.21 | 865.65 | 950.07 |
| Non-current loans from credit institutions | 2 190.76 | 2 076.49 | 1 973.63 | 1 890.42 | 1 459.77 |
| Non-current liabilities total | 2 190.76 | 2 076.49 | 1 973.63 | 1 890.42 | 1 459.77 |
| Current loans from credit institutions | 113.00 | 113.00 | 108.00 | 94.00 | 78.70 |
| Current trade creditors | 298.98 | 380.93 | 320.27 | 370.30 | 190.73 |
| Current owed to participating | 1 459.30 | 1 295.26 | 1 034.49 | 561.36 | 846.29 |
| Short-term deferred tax liabilities | 24.20 | ||||
| Other non-interest bearing current liabilities | 631.61 | 726.81 | 475.29 | 422.84 | 556.70 |
| Current liabilities total | 2 502.89 | 2 516.00 | 1 938.04 | 1 448.50 | 1 696.62 |
| Balance sheet total (liabilities) | 5 141.19 | 5 222.14 | 4 583.88 | 4 204.57 | 4 106.45 |
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.