Didn't find the company you were looking for? Our full system contains all Danish companies, including comprehensive credit risk reports. Register here to get started.
You can find text and video tutorials here that explain how to use our system.
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 865.11 | 4 343.17 | 5 104.33 | 5 426.55 | 4 510.47 |
| Costs of management | -1 948.82 | -1 827.25 | |||
| Costs of distribution | -2 482.96 | -2 563.72 | |||
| Employee benefit expenses | -3 926.78 | -3 934.45 | -3 419.09 | ||
| Total depreciation | - 370.88 | - 381.93 | - 365.59 | ||
| EBIT | 433.32 | -47.80 | 806.67 | 1 110.18 | 725.79 |
| Other financial income | 129.06 | 54.07 | 207.84 | 7.50 | 104.66 |
| Other financial expenses | - 415.23 | - 406.85 | - 348.67 | - 298.77 | - 128.98 |
| Net income from associates (fin.) | 311.92 | - 383.51 | 306.20 | 387.50 | 428.87 |
| Pre-tax profit | 459.07 | - 784.10 | 972.04 | 1 206.41 | 1 130.34 |
| Income taxes | -62.72 | 27.58 | - 210.13 | - 238.09 | - 222.11 |
| Net earnings | 396.36 | - 756.52 | 761.91 | 968.32 | 908.24 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 6 248.17 | 5 958.66 | 5 669.16 | 5 536.85 | 5 222.55 |
| Machinery and equipment | 216.27 | 381.00 | 151.55 | 85.94 | 118.24 |
| Tangible assets total | 6 464.44 | 6 339.67 | 5 820.71 | 5 622.79 | 5 340.79 |
| Participating interests | 5 660.93 | 5 277.42 | 5 583.63 | 5 971.13 | |
| Other receivables | 0.00 | ||||
| Investments total | 5 660.93 | 5 277.42 | 5 583.63 | 5 971.13 | 0.00 |
| Non-curr. owed by particip. interest comp. | 3 200.00 | 3 200.00 | 1 500.00 | ||
| Long term receivables total | 3 200.00 | 3 200.00 | 1 500.00 | ||
| Raw materials and consumables | 169.12 | 144.95 | 123.45 | 71.10 | 50.73 |
| Finished products/goods | 8 967.58 | 7 201.27 | 5 099.13 | 4 530.34 | 4 804.33 |
| Inventories total | 9 136.70 | 7 346.23 | 5 222.57 | 4 601.45 | 4 855.06 |
| Current trade debtors | 1 113.93 | 434.34 | 643.59 | 694.66 | 534.18 |
| Prepayments and accrued income | 377.10 | 288.93 | 288.54 | 273.94 | 263.90 |
| Current other receivables | 80.23 | 38.55 | 229.09 | 1 804.10 | 200.00 |
| Short term receivables total | 1 571.27 | 761.83 | 1 161.22 | 2 772.70 | 998.08 |
| Other current investments | 171.69 | 137.21 | 37.07 | 37.07 | 37.07 |
| Cash and bank deposits | 1 966.40 | 1 835.79 | 4 488.32 | 3 366.42 | 2 713.64 |
| Cash and cash equivalents | 2 138.10 | 1 973.00 | 4 525.39 | 3 403.49 | 2 750.70 |
| Balance sheet total (assets) | 28 171.43 | 24 898.15 | 23 813.52 | 22 371.55 | 13 944.64 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 |
| Asset revaluation reserve | 1 450.97 | 1 413.56 | 1 376.14 | 1 338.73 | 1 301.32 |
| Shares repurchased | 267.30 | ||||
| Other reserves | 5 301.88 | 4 918.37 | 5 224.57 | 5 612.07 | |
| Retained earnings | - 286.58 | 530.70 | - 761.91 | - 350.09 | 6 267.72 |
| Profit of the financial year | 396.36 | - 756.52 | 761.91 | 968.32 | 908.24 |
| Shareholders equity total | 8 862.62 | 8 106.10 | 8 868.02 | 9 569.03 | 10 477.27 |
| Provisions | 1 151.75 | 1 124.17 | 1 206.69 | 1 225.45 | 1 248.47 |
| Non-current loans from credit institutions | 2 506.18 | 2 245.31 | 1 985.32 | 1 726.22 | |
| Non-current liabilities total | 2 506.18 | 2 245.31 | 1 985.32 | 1 726.22 | |
| Current loans from credit institutions | 244.82 | 260.87 | 259.99 | 259.11 | |
| Advances received | 17.07 | 15.65 | 12.66 | 40.79 | 57.91 |
| Current trade creditors | 1 552.86 | 245.97 | 312.81 | 343.14 | 308.02 |
| Current owed to group member | 6 259.20 | 6 225.77 | 6 241.72 | 4 622.66 | 50.62 |
| Other non-interest bearing current liabilities | 7 576.93 | 6 674.31 | 4 926.31 | 4 585.15 | 1 802.34 |
| Current liabilities total | 15 650.88 | 13 422.56 | 11 753.49 | 9 850.85 | 2 218.90 |
| Balance sheet total (liabilities) | 28 171.43 | 24 898.15 | 23 813.52 | 22 371.55 | 13 944.64 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
... and more!
No registration needed.