Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 766.60 | 2 508.24 | 4 927.01 | 3 848.33 | 3 445.14 |
| Employee benefit expenses | -1 880.83 | -1 782.61 | -2 176.23 | -2 123.97 | -2 250.73 |
| Total depreciation | -1 379.08 | - 302.13 | -1 372.05 | -1 464.03 | -1 755.17 |
| EBIT | 506.70 | 423.51 | 1 378.72 | 260.33 | - 560.76 |
| Other financial income | 22.86 | 21.42 | 17.76 | 4.77 | |
| Other financial expenses | - 501.72 | - 426.09 | - 279.89 | - 237.24 | - 596.22 |
| Pre-tax profit | 27.84 | 18.84 | 1 116.59 | 23.09 | -1 152.21 |
| Income taxes | -9.45 | -13.39 | - 247.82 | -10.01 | 60.73 |
| Net earnings | 18.38 | 5.45 | 868.77 | 13.09 | -1 091.48 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 8 799.16 | 6 926.85 | 7 350.29 | 11 235.33 | 8 056.70 |
| Machinery and equipment | 1 905.74 | 201.03 | 769.54 | 866.50 | 2 564.47 |
| Tangible assets total | 10 704.90 | 7 127.88 | 8 119.83 | 12 101.83 | 10 621.17 |
| Other receivables | 121.50 | 121.50 | 402.50 | 391.00 | 391.00 |
| Investments total | 121.50 | 121.50 | 402.50 | 391.00 | 391.00 |
| Long term receivables total | |||||
| Finished products/goods | 636.09 | 699.98 | 871.76 | 537.50 | 641.94 |
| Inventories total | 636.09 | 699.98 | 871.76 | 537.50 | 641.94 |
| Current trade debtors | 351.23 | 292.04 | 387.45 | 345.93 | 744.71 |
| Current amounts owed by group member comp. | 10.35 | 10.35 | 11.40 | ||
| Prepayments and accrued income | 97.03 | 107.87 | 79.05 | 290.74 | 55.40 |
| Current other receivables | 55.87 | 58.30 | 857.07 | 30.00 | 25.00 |
| Current deferred tax assets | 210.48 | 197.09 | |||
| Short term receivables total | 714.61 | 655.31 | 1 333.91 | 677.02 | 836.51 |
| Other current investments | 35.14 | 45.51 | 53.95 | 46.25 | 66.28 |
| Cash and bank deposits | 763.15 | 184.36 | 362.56 | 180.25 | |
| Cash and cash equivalents | 35.14 | 808.66 | 238.30 | 408.82 | 246.53 |
| Balance sheet total (assets) | 12 212.24 | 9 413.33 | 10 966.30 | 14 116.17 | 12 737.15 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Retained earnings | - 299.85 | - 281.47 | - 276.02 | 592.76 | 605.84 |
| Profit of the financial year | 18.38 | 5.45 | 868.77 | 13.09 | -1 091.48 |
| Shareholders equity total | 718.53 | 723.98 | 1 592.76 | 1 605.84 | 514.36 |
| Provisions | 50.73 | 60.73 | |||
| Non-current leasing loans | 4 777.12 | 3 275.74 | 3 933.59 | 7 033.96 | 5 539.65 |
| Non-current liabilities total | 4 777.12 | 3 275.74 | 3 933.59 | 7 033.96 | 5 539.65 |
| Current loans from credit institutions | 3 649.11 | 1 309.58 | 1 402.68 | 1 424.90 | 1 494.55 |
| Current trade creditors | 577.91 | 926.00 | 717.40 | 899.15 | 640.02 |
| Current owed to participating | 1 902.75 | 1 916.11 | 2 320.16 | 2 658.59 | 3 888.97 |
| Other non-interest bearing current liabilities | 586.81 | 1 261.90 | 948.99 | 433.00 | 659.58 |
| Current liabilities total | 6 716.59 | 5 413.60 | 5 389.23 | 5 415.64 | 6 683.13 |
| Balance sheet total (liabilities) | 12 212.24 | 9 413.33 | 10 966.30 | 14 116.17 | 12 737.15 |
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.