Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 249.77 | 4 022.76 | 3 883.38 | 4 456.40 | 4 665.26 |
| Employee benefit expenses | -3 950.07 | -3 815.92 | -3 895.02 | -3 812.68 | -3 991.22 |
| Other operating expenses | -55.51 | ||||
| Total depreciation | - 121.03 | -90.18 | -62.44 | -50.94 | - 122.53 |
| EBIT | 178.67 | 116.67 | -74.09 | 592.79 | 495.99 |
| Other financial income | 148.81 | 132.38 | 194.18 | 107.51 | 79.11 |
| Other financial expenses | - 119.07 | - 107.62 | -98.32 | -40.33 | -81.14 |
| Pre-tax profit | 208.42 | 141.43 | 21.78 | 659.97 | 493.96 |
| Income taxes | -45.85 | -31.50 | -4.97 | - 145.39 | - 116.91 |
| Net earnings | 162.57 | 109.92 | 16.81 | 514.58 | 377.05 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 481.14 | 415.86 | 389.53 | 543.63 | 920.41 |
| Machinery and equipment | 120.05 | 95.16 | 87.64 | 80.11 | 224.06 |
| Tangible assets total | 601.20 | 511.02 | 477.17 | 623.74 | 1 144.47 |
| Other receivables | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Investments total | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Long term receivables total | |||||
| Semifinished products | 674.37 | 863.16 | 892.22 | 1 277.06 | 831.77 |
| Raw materials and consumables | 305.74 | 344.98 | 501.66 | 627.00 | 460.15 |
| Inventories total | 980.10 | 1 208.14 | 1 393.87 | 1 904.07 | 1 291.93 |
| Current trade debtors | 1 042.67 | 2 332.13 | 1 135.50 | 939.29 | 1 264.22 |
| Current amounts owed by group member comp. | 3 387.28 | 3 519.51 | 3 729.15 | 1 062.28 | 1 056.18 |
| Prepayments and accrued income | 33.43 | ||||
| Current other receivables | 20.80 | 38.36 | 925.65 | 234.59 | |
| Current deferred tax assets | 18.56 | ||||
| Short term receivables total | 4 448.51 | 5 872.44 | 4 903.00 | 2 927.23 | 2 588.43 |
| Cash and bank deposits | 0.01 | 0.01 | 0.01 | 0.01 | 496.64 |
| Cash and cash equivalents | 0.01 | 0.01 | 0.01 | 0.01 | 496.64 |
| Balance sheet total (assets) | 6 179.82 | 7 741.61 | 6 924.05 | 5 605.04 | 5 671.48 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 110.60 | 500.00 | 300.00 | ||
| Retained earnings | 1 730.85 | 1 893.42 | 2 003.34 | 1 520.15 | 1 734.73 |
| Profit of the financial year | 162.57 | 109.92 | 16.81 | 514.58 | 377.05 |
| Shareholders equity total | 2 504.02 | 2 503.34 | 2 520.15 | 3 034.73 | 2 911.78 |
| Provisions | 12.94 | 17.91 | 74.75 | 97.79 | |
| Non-current other liabilities | 86.45 | 162.26 | 162.26 | 31.50 | 31.50 |
| Non-current deferred tax liabilities | 107.55 | 64.21 | |||
| Non-current liabilities total | 86.45 | 162.26 | 162.26 | 139.05 | 95.71 |
| Current loans from credit institutions | 2 464.41 | 3 663.70 | 2 748.30 | 269.76 | |
| Current trade creditors | 379.95 | 437.52 | 265.78 | 762.02 | 521.20 |
| Current owed to group member | 6.83 | 212.48 | 324.68 | 997.86 | 1 157.23 |
| Short-term deferred tax liabilities | 88.55 | 93.87 | |||
| Other non-interest bearing current liabilities | 738.15 | 749.37 | 866.97 | 220.34 | 793.89 |
| Accruals and deferred income | 17.99 | 17.99 | |||
| Current liabilities total | 3 589.35 | 5 063.06 | 4 223.73 | 2 356.51 | 2 566.20 |
| Balance sheet total (liabilities) | 6 179.82 | 7 741.61 | 6 924.05 | 5 605.04 | 5 671.48 |
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.