Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 686.74 | 1 515.05 | 1 732.99 | 2 083.06 | 1 976.08 |
| Employee benefit expenses | - 747.32 | - 837.66 | - 856.34 | - 835.03 | -1 235.19 |
| Other operating expenses | -84.93 | -7.54 | -5.00 | ||
| Total depreciation | -76.57 | -57.29 | -38.56 | -57.87 | - 117.79 |
| EBIT | 777.92 | 612.56 | 833.09 | 1 190.15 | 623.10 |
| Other financial income | 1.81 | 5.84 | |||
| Other financial expenses | -8.97 | -10.26 | -19.86 | -4.47 | -68.10 |
| Pre-tax profit | 768.96 | 602.30 | 813.23 | 1 187.49 | 560.85 |
| Income taxes | - 170.36 | - 133.62 | - 180.37 | - 255.45 | - 122.72 |
| Net earnings | 598.60 | 468.68 | 632.87 | 932.05 | 438.13 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 347.87 | 1 328.95 | 1 474.53 | 2 116.03 | 4 672.83 |
| Machinery and equipment | 131.12 | 85.21 | 151.17 | 173.17 | 136.56 |
| Tangible assets total | 1 478.99 | 1 414.16 | 1 625.70 | 2 289.20 | 4 809.39 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 255.80 | 245.69 | 110.25 | 247.50 | 354.55 |
| Inventories total | 255.80 | 245.69 | 110.25 | 247.50 | 354.55 |
| Current trade debtors | 1 798.41 | 870.90 | 1 579.62 | 1 390.12 | 1 055.37 |
| Prepayments and accrued income | 97.07 | 54.98 | 38.27 | 155.53 | 42.84 |
| Current other receivables | 974.88 | 496.40 | 549.93 | 1 089.90 | 726.57 |
| Current deferred tax assets | 16.06 | 15.63 | 3.56 | 2.73 | |
| Short term receivables total | 2 886.42 | 1 437.91 | 2 171.38 | 2 635.56 | 1 827.52 |
| Cash and bank deposits | 523.25 | 2 580.34 | 2 206.56 | 1 780.66 | 1 759.02 |
| Cash and cash equivalents | 523.25 | 2 580.34 | 2 206.56 | 1 780.66 | 1 759.02 |
| Balance sheet total (assets) | 5 144.47 | 5 678.10 | 6 113.90 | 6 952.91 | 8 750.47 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | 3 902.55 | 4 388.15 | 4 742.43 | 5 257.49 | 6 067.54 |
| Profit of the financial year | 598.60 | 468.68 | 632.87 | 932.05 | 438.13 |
| Shareholders equity total | 4 691.75 | 5 049.83 | 5 569.70 | 6 387.34 | 6 707.67 |
| Provisions | 0.78 | ||||
| Non-current deferred tax liabilities | 133.57 | 86.19 | 114.30 | 213.11 | 86.24 |
| Non-current liabilities total | 133.57 | 86.19 | 114.30 | 213.11 | 86.24 |
| Current loans from credit institutions | 17.13 | ||||
| Other non-interest bearing current liabilities | 319.14 | 542.08 | 429.90 | 351.69 | 1 939.44 |
| Current liabilities total | 319.14 | 542.08 | 429.90 | 351.69 | 1 956.57 |
| Balance sheet total (liabilities) | 5 144.47 | 5 678.10 | 6 113.90 | 6 952.91 | 8 750.47 |
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.