Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 052.91 | 1 101.37 | 1 104.58 | 975.80 | 939.70 |
| Employee benefit expenses | - 428.04 | - 420.78 | - 344.26 | - 361.64 | - 380.42 |
| Total depreciation | -72.02 | -55.78 | -67.43 | - 103.80 | -87.86 |
| EBIT | 552.86 | 624.80 | 692.90 | 510.37 | 471.42 |
| Other financial income | 0.02 | 0.58 | |||
| Other financial expenses | -12.21 | -7.26 | -8.46 | -7.27 | -10.18 |
| Pre-tax profit | 540.67 | 617.55 | 684.44 | 503.10 | 461.82 |
| Income taxes | - 114.91 | - 135.85 | - 150.67 | - 113.41 | -99.61 |
| Net earnings | 425.75 | 481.70 | 533.77 | 389.69 | 362.21 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 544.57 | 1 630.78 | 1 581.77 | 1 532.76 | 1 588.02 |
| Machinery and equipment | 359.94 | 3.59 | 510.99 | 274.01 | 235.16 |
| Tangible assets total | 1 904.51 | 1 634.37 | 2 092.75 | 1 806.77 | 1 823.17 |
| Other receivables | 15.00 | 15.00 | 15.00 | 15.00 | 15.00 |
| Investments total | 15.00 | 15.00 | 15.00 | 15.00 | 15.00 |
| Non-current other receivables | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Long term receivables total | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Finished products/goods | 342.54 | 374.36 | 258.27 | 401.43 | 181.71 |
| Inventories total | 342.54 | 374.36 | 258.27 | 401.43 | 181.71 |
| Current trade debtors | 36.45 | 47.93 | 98.76 | 129.02 | 41.93 |
| Prepayments and accrued income | 22.44 | 21.64 | 29.70 | 32.26 | 34.38 |
| Current other receivables | 840.00 | 200.00 | 199.73 | ||
| Current deferred tax assets | 0.55 | 48.89 | 0.06 | ||
| Short term receivables total | 59.44 | 69.57 | 968.46 | 410.17 | 276.10 |
| Cash and bank deposits | 466.03 | 1 058.63 | 217.34 | 1 329.52 | 2 025.70 |
| Cash and cash equivalents | 466.03 | 1 058.63 | 217.34 | 1 329.52 | 2 025.70 |
| Balance sheet total (assets) | 3 287.52 | 3 651.92 | 4 051.83 | 4 462.89 | 4 821.68 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 56.50 | 114.40 | 117.80 | ||
| Retained earnings | 2 072.80 | 2 498.56 | 2 923.76 | 3 343.13 | 3 615.02 |
| Profit of the financial year | 425.75 | 481.70 | 533.77 | 389.69 | 362.21 |
| Shareholders equity total | 2 623.56 | 3 105.26 | 3 639.03 | 3 972.22 | 4 220.02 |
| Provisions | 40.46 | 35.44 | 65.08 | 64.37 | 68.95 |
| Non-current deferred tax liabilities | 90.04 | 123.87 | 96.04 | 83.04 | 67.13 |
| Non-current liabilities total | 90.04 | 123.87 | 96.04 | 83.04 | 67.13 |
| Advances received | 200.00 | ||||
| Current trade creditors | 79.21 | 61.39 | 52.56 | 85.91 | 250.12 |
| Current owed to participating | 46.93 | 52.56 | 53.22 | 43.32 | 45.56 |
| Short-term deferred tax liabilities | 3.04 | ||||
| Other non-interest bearing current liabilities | 207.31 | 270.37 | 145.91 | 214.03 | 169.90 |
| Current liabilities total | 533.46 | 387.36 | 251.69 | 343.27 | 465.58 |
| Balance sheet total (liabilities) | 3 287.52 | 3 651.92 | 4 051.83 | 4 462.89 | 4 821.68 |
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.