Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 150.05 | 4 125.94 | 3 636.87 | 3 532.10 | 2 510.67 |
| Employee benefit expenses | -3 488.88 | -3 050.30 | -3 051.87 | -3 531.41 | -2 152.76 |
| Other operating expenses | - 113.46 | ||||
| Total depreciation | - 200.72 | - 188.85 | - 182.47 | -69.01 | -82.50 |
| Reduction in value of non-current assets | 1 767.44 | 1 564.19 | 2 500.10 | ||
| EBIT | 2 227.90 | 2 450.98 | 2 902.64 | - 181.77 | 275.40 |
| Other financial income | 0.04 | 0.36 | 271.20 | ||
| Other financial expenses | - 110.85 | - 421.85 | - 530.15 | - 123.69 | - 143.18 |
| Pre-tax profit | 2 117.09 | 2 029.13 | 2 372.85 | -34.26 | 132.22 |
| Income taxes | - 475.99 | - 493.62 | - 326.80 | 59.06 | -75.47 |
| Net earnings | 1 641.10 | 1 535.51 | 2 046.06 | 24.80 | 56.76 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 7 875.70 | ||||
| Buildings | 7 428.38 | 13 475.59 | 283.92 | 254.55 | |
| Machinery and equipment | 875.78 | 720.07 | 537.60 | 88.28 | 35.15 |
| Tangible assets total | 8 304.16 | 14 195.66 | 8 413.30 | 372.20 | 289.70 |
| Other receivables | 42.49 | 42.49 | 27.41 | 35.81 | |
| Investments total | 42.49 | 42.49 | 27.41 | 35.81 | |
| Long term receivables total | |||||
| Raw materials and consumables | 645.65 | 695.08 | 686.72 | ||
| Finished products/goods | 624.40 | 593.18 | |||
| Inventories total | 624.40 | 593.18 | 645.65 | 695.08 | 686.72 |
| Current trade debtors | 190.53 | 435.76 | 1 311.50 | 917.14 | 1 192.35 |
| Current amounts owed by group member comp. | 318.26 | 1 673.03 | |||
| Prepayments and accrued income | 11.33 | 11.33 | 52.50 | 27.46 | |
| Current other receivables | 418.96 | 1 981.50 | 787.25 | 1 210.42 | 154.54 |
| Current deferred tax assets | 12.56 | ||||
| Short term receivables total | 620.83 | 2 428.59 | 2 098.74 | 2 510.88 | 3 047.38 |
| Cash and bank deposits | 7.69 | 7 665.16 | |||
| Cash and cash equivalents | 7.69 | 7 665.16 | |||
| Balance sheet total (assets) | 9 599.57 | 17 259.92 | 18 850.26 | 3 578.17 | 4 059.61 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 691.34 | 2 332.43 | 3 868.10 | 1 820.06 | 1 844.85 |
| Profit of the financial year | 1 641.10 | 1 535.51 | 2 046.06 | 24.80 | 56.76 |
| Shareholders equity total | 2 457.43 | 3 992.95 | 6 039.16 | 1 969.85 | 2 026.61 |
| Provisions | 513.52 | 852.93 | 1 118.39 | 5.86 | 6.25 |
| Non-current loans from credit institutions | 4 202.91 | 9 301.63 | 1 945.04 | ||
| Non-current leasing loans | 465.72 | 410.21 | 187.63 | ||
| Non-current liabilities total | 4 668.63 | 9 711.83 | 2 132.67 | ||
| Current loans from credit institutions | 433.60 | 260.94 | 7 697.18 | 387.95 | 1 116.83 |
| Advances received | 6.20 | ||||
| Current trade creditors | 548.02 | 1.36 | 287.80 | 343.81 | |
| Current owed to participating | 18.45 | 12.43 | 11.28 | ||
| Short-term deferred tax liabilities | 76.91 | 158.01 | 45.33 | 27.07 | |
| Other non-interest bearing current liabilities | 886.55 | 2 281.90 | 1 799.09 | 914.28 | 527.76 |
| Accruals and deferred income | 8.70 | ||||
| Current liabilities total | 1 959.97 | 2 702.21 | 9 560.04 | 1 602.46 | 2 026.75 |
| Balance sheet total (liabilities) | 9 599.57 | 17 259.92 | 18 850.26 | 3 578.17 | 4 059.61 |
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.