Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 13 534.00 | 10 899.66 | 13 616.67 | 17 713.08 | 18 177.16 |
| Employee benefit expenses | -7 805.01 | -7 136.49 | -9 758.83 | -11 818.23 | -12 447.55 |
| Other operating expenses | - 281.99 | ||||
| Total depreciation | - 591.80 | - 540.91 | - 426.29 | - 395.73 | - 430.81 |
| EBIT | 5 137.19 | 3 222.26 | 3 431.55 | 5 499.12 | 5 016.81 |
| Other financial income | 1.04 | 65.50 | |||
| Other financial expenses | -39.60 | - 142.66 | -38.52 | -20.11 | -0.04 |
| Pre-tax profit | 5 097.59 | 3 079.60 | 3 393.03 | 5 480.06 | 5 082.27 |
| Income taxes | -1 135.16 | - 670.15 | - 439.52 | -1 260.26 | -1 124.13 |
| Net earnings | 3 962.43 | 2 409.45 | 2 953.51 | 4 219.80 | 3 958.14 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 7 348.35 | 7 359.81 | 7 115.65 | 6 871.49 | 8 340.26 |
| Machinery and equipment | 516.21 | 614.25 | 432.12 | 280.55 | 271.60 |
| Tangible assets total | 7 864.56 | 7 974.05 | 7 547.76 | 7 152.04 | 8 611.86 |
| Other receivables | 24.00 | 64.17 | |||
| Investments total | 24.00 | 64.17 | |||
| Long term receivables total | |||||
| Raw materials and consumables | 912.80 | 903.00 | 1 040.09 | 1 473.30 | 1 473.30 |
| Inventories total | 912.80 | 903.00 | 1 040.09 | 1 473.30 | 1 473.30 |
| Current trade debtors | 188.78 | 7.20 | 139.57 | 171.00 | 612.33 |
| Current amounts owed by group member comp. | 758.97 | 4 053.01 | 1 412.39 | ||
| Prepayments and accrued income | 94.96 | 8.34 | 91.87 | 320.66 | |
| Current other receivables | 665.95 | 17.68 | 636.48 | ||
| Short term receivables total | 283.74 | 7.20 | 1 572.83 | 4 333.55 | 2 981.86 |
| Cash and bank deposits | 2 245.18 | 176.00 | 3 757.68 | 2 469.68 | 2 642.45 |
| Cash and cash equivalents | 2 245.18 | 176.00 | 3 757.68 | 2 469.68 | 2 642.45 |
| Balance sheet total (assets) | 11 330.29 | 9 060.25 | 13 918.36 | 15 428.57 | 15 773.66 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 135.00 | 135.00 | 135.00 | 135.00 | 135.00 |
| Shares repurchased | 1 000.00 | 2 500.00 | 4 000.00 | 3 000.00 | |
| Retained earnings | 2 070.09 | 4 032.52 | 3 941.97 | 2 895.48 | 4 115.28 |
| Profit of the financial year | 3 962.43 | 2 409.45 | 2 953.51 | 4 219.80 | 3 958.14 |
| Shareholders equity total | 7 167.52 | 6 576.97 | 9 530.48 | 11 250.28 | 11 208.42 |
| Provisions | 283.09 | 283.15 | 16.71 | 108.26 | 158.97 |
| Non-current loans from credit institutions | 1 957.09 | ||||
| Non-current liabilities total | 1 957.09 | ||||
| Current loans from credit institutions | 148.38 | 17.30 | 11.07 | 74.56 | |
| Current trade creditors | 660.37 | 310.91 | 939.42 | 1 601.79 | 1 589.38 |
| Current owed to group member | 78.63 | ||||
| Short-term deferred tax liabilities | 259.71 | 463.84 | 705.97 | 1 168.71 | 1 073.43 |
| Other non-interest bearing current liabilities | 775.51 | 1 408.06 | 2 714.71 | 1 224.97 | 1 743.46 |
| Current liabilities total | 1 922.59 | 2 200.12 | 4 371.17 | 4 070.03 | 4 406.27 |
| Balance sheet total (liabilities) | 11 330.29 | 9 060.25 | 13 918.36 | 15 428.57 | 15 773.66 |
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.