Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 128.95 | 3 370.06 | 4 061.95 | 3 648.96 | 3 714.76 |
| Employee benefit expenses | -2 178.13 | -2 063.91 | -2 615.92 | -2 566.32 | -2 759.51 |
| Other operating expenses | -9.72 | ||||
| Total depreciation | - 280.74 | - 283.59 | - 278.02 | - 249.83 | - 204.31 |
| EBIT | 670.09 | 1 022.56 | 1 168.02 | 832.81 | 741.22 |
| Other financial income | 1.47 | 32.54 | |||
| Other financial expenses | - 107.50 | - 108.31 | - 129.37 | - 130.69 | - 305.88 |
| Pre-tax profit | 562.59 | 914.24 | 1 038.65 | 703.60 | 467.88 |
| Income taxes | - 137.47 | - 198.20 | - 230.85 | - 163.99 | -91.49 |
| Net earnings | 425.12 | 716.04 | 807.80 | 539.61 | 376.39 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 245.00 | 185.00 | 125.00 | 65.00 | |
| Intangible assets total | 245.00 | 185.00 | 125.00 | 65.00 | |
| Land and waters | 2 556.46 | 2 508.96 | 2 461.46 | 2 929.96 | 5 825.87 |
| Machinery and equipment | 1 170.94 | 822.35 | 681.83 | 539.50 | 1 080.11 |
| Tangible assets total | 3 727.39 | 3 331.30 | 3 143.29 | 3 469.45 | 6 905.99 |
| Other receivables | -0.00 | -0.00 | |||
| Investments total | -0.00 | -0.00 | |||
| Long term receivables total | |||||
| Raw materials and consumables | 144.12 | 154.44 | 294.22 | 302.32 | 277.37 |
| Inventories total | 144.12 | 154.44 | 294.22 | 302.32 | 277.37 |
| Current trade debtors | 517.70 | 672.45 | 820.09 | 945.09 | 801.80 |
| Prepayments and accrued income | 84.49 | 56.94 | |||
| Current other receivables | 49.04 | 49.21 | 77.23 | 67.63 | 72.22 |
| Current deferred tax assets | 83.69 | ||||
| Short term receivables total | 566.74 | 721.66 | 897.32 | 1 097.21 | 1 014.66 |
| Cash and bank deposits | 1 880.60 | 1 633.22 | 1 717.87 | 1 591.49 | 1 412.95 |
| Cash and cash equivalents | 1 880.60 | 1 633.22 | 1 717.87 | 1 591.49 | 1 412.95 |
| Balance sheet total (assets) | 6 563.86 | 6 025.62 | 6 177.69 | 6 525.47 | 9 610.97 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Asset revaluation reserve | 390.73 | ||||
| Shares repurchased | 200.00 | 500.00 | 600.00 | 500.00 | 200.00 |
| Retained earnings | 953.15 | 878.26 | 994.31 | 1 228.39 | 1 568.00 |
| Profit of the financial year | 425.12 | 716.04 | 807.80 | 539.61 | 376.39 |
| Shareholders equity total | 1 658.27 | 2 174.31 | 2 482.10 | 2 348.00 | 2 615.12 |
| Provisions | 54.00 | 61.00 | 64.00 | 47.21 | 261.73 |
| Non-current loans from credit institutions | 3 339.93 | 2 425.38 | 2 260.91 | 2 077.62 | 5 319.78 |
| Non-current liabilities total | 3 339.93 | 2 425.38 | 2 260.91 | 2 077.62 | 5 319.78 |
| Current loans from credit institutions | 227.15 | 198.00 | 188.00 | 188.00 | 204.44 |
| Current trade creditors | 519.15 | 438.66 | 489.80 | 1 115.14 | 596.33 |
| Short-term deferred tax liabilities | 153.27 | 222.73 | 217.00 | 323.14 | 101.16 |
| Other non-interest bearing current liabilities | 612.09 | 505.54 | 475.88 | 426.36 | 512.43 |
| Current liabilities total | 1 511.66 | 1 364.94 | 1 370.68 | 2 052.64 | 1 414.35 |
| Balance sheet total (liabilities) | 6 563.86 | 6 025.62 | 6 177.69 | 6 525.47 | 9 610.97 |
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.