Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 663.00 | 1 680.00 | 1 849.00 | 2 277.00 | 2 289.48 |
| Employee benefit expenses | -1 026.00 | -1 056.00 | -1 077.00 | -1 477.00 | -1 670.17 |
| Total depreciation | - 175.00 | - 169.00 | - 160.00 | - 178.00 | - 187.73 |
| EBIT | 462.00 | 455.00 | 612.00 | 622.00 | 431.58 |
| Other financial expenses | - 204.00 | - 266.00 | - 197.00 | - 178.00 | - 194.63 |
| Pre-tax profit | 258.00 | 189.00 | 415.00 | 444.00 | 236.95 |
| Income taxes | -57.00 | -45.00 | -92.00 | - 100.00 | -54.56 |
| Net earnings | 201.00 | 144.00 | 323.00 | 344.00 | 182.39 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 2.00 | ||||
| Intangible assets total | 2.00 | ||||
| Land and waters | 7 205.00 | 7 154.00 | 7 003.00 | 7 063.00 | 7 127.13 |
| Machinery and equipment | 30.00 | 14.00 | 28.00 | 145.00 | 126.62 |
| Tangible assets total | 7 235.00 | 7 168.00 | 7 031.00 | 7 208.00 | 7 253.75 |
| Holdings in group member companies | 20.00 | 20.00 | |||
| Investments total | 20.00 | 20.00 | |||
| Non-curr. owed by group member comp. | 125.00 | 125.00 | 105.00 | 105.00 | |
| Long term receivables total | 125.00 | 125.00 | 105.00 | 105.00 | |
| Raw materials and consumables | 118.00 | 125.00 | 220.00 | 198.00 | 220.50 |
| Inventories total | 118.00 | 125.00 | 220.00 | 198.00 | 220.50 |
| Current trade debtors | 101.00 | 140.00 | 71.00 | 349.00 | 593.43 |
| Current other receivables | 46.00 | 527.00 | 262.00 | 197.00 | 176.00 |
| Short term receivables total | 147.00 | 667.00 | 333.00 | 546.00 | 769.44 |
| Cash and bank deposits | 34.00 | 34.00 | 126.00 | 39.00 | 30.26 |
| Cash and cash equivalents | 34.00 | 34.00 | 126.00 | 39.00 | 30.26 |
| Balance sheet total (assets) | 7 536.00 | 8 119.00 | 7 835.00 | 8 116.00 | 8 398.95 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 400.00 | 400.00 |
| Share premium account | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Retained earnings | 879.00 | 1 081.00 | 1 224.00 | 1 272.00 | 1 616.18 |
| Profit of the financial year | 201.00 | 144.00 | 323.00 | 344.00 | 182.39 |
| Shareholders equity total | 1 210.00 | 1 355.00 | 1 677.00 | 2 021.00 | 2 203.57 |
| Provisions | 42.00 | 63.00 | 64.00 | 105.00 | 135.80 |
| Non-current loans from credit institutions | 4 513.00 | 5 069.00 | 4 859.00 | 4 641.00 | 4 433.82 |
| Non-current owed to group member | 89.00 | 129.00 | 136.00 | 87.00 | 57.24 |
| Non-current other liabilities | 263.00 | 271.00 | 268.00 | 263.00 | 289.40 |
| Non-current liabilities total | 4 865.00 | 5 469.00 | 5 263.00 | 4 991.00 | 4 780.46 |
| Current loans from credit institutions | 570.00 | 354.00 | 212.00 | 334.00 | 599.82 |
| Advances received | 22.00 | 22.00 | 29.00 | 23.00 | 21.25 |
| Current trade creditors | 83.00 | 178.00 | 133.00 | 176.00 | 85.44 |
| Short-term deferred tax liabilities | 86.00 | 86.00 | 105.00 | 127.00 | 49.99 |
| Other non-interest bearing current liabilities | 658.00 | 592.00 | 352.00 | 339.00 | 522.61 |
| Current liabilities total | 1 419.00 | 1 232.00 | 831.00 | 999.00 | 1 279.11 |
| Balance sheet total (liabilities) | 7 536.00 | 8 119.00 | 7 835.00 | 8 116.00 | 8 398.95 |
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.