Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 391.63 | 2 498.98 | 2 497.13 | 2 412.52 | 446.69 |
| Employee benefit expenses | -2 123.01 | -2 097.67 | -2 084.74 | -2 124.16 | -7.91 |
| EBIT | 268.62 | 401.30 | 412.39 | 288.37 | 438.78 |
| Other financial expenses | - 116.53 | -52.97 | -89.30 | -28.50 | -32.65 |
| Pre-tax profit | 152.09 | 348.33 | 323.09 | 259.87 | 406.14 |
| Income taxes | -39.11 | -79.09 | -74.47 | -61.51 | -92.94 |
| Net earnings | 112.98 | 269.24 | 248.62 | 198.36 | 313.19 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 502.63 | 502.63 | 502.63 | 502.63 | 502.63 |
| Investments total | 502.63 | 502.63 | 502.63 | 502.63 | 502.63 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 547.71 | ||||
| Current amounts owed by group member comp. | 11 516.63 | 8 740.07 | 11 120.48 | 9 844.47 | 9 005.11 |
| Current other receivables | 1 493.16 | 1 503.17 | 1 341.35 | 1 086.61 | 1 749.41 |
| Short term receivables total | 13 557.49 | 10 243.24 | 12 461.83 | 10 931.08 | 10 754.52 |
| Cash and bank deposits | 4.15 | 324.38 | 13.66 | 7.69 | |
| Cash and cash equivalents | 4.15 | 324.38 | 13.66 | 7.69 | |
| Balance sheet total (assets) | 14 064.26 | 11 070.25 | 12 964.46 | 11 447.37 | 11 264.83 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 9 163.88 | 9 276.86 | 9 546.10 | 9 794.73 | 9 993.08 |
| Profit of the financial year | 112.98 | 269.24 | 248.62 | 198.36 | 313.19 |
| Shareholders equity total | 9 776.86 | 10 046.10 | 10 294.73 | 10 493.08 | 10 806.28 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 989.50 | 13.77 | |||
| Current trade creditors | 1 516.68 | 11.96 | 11.96 | 25.76 | |
| Short-term deferred tax liabilities | 49.87 | 79.09 | 74.47 | 61.51 | 92.94 |
| Other non-interest bearing current liabilities | 1 731.35 | 933.10 | 2 581.49 | 880.81 | 339.85 |
| Current liabilities total | 4 287.40 | 1 024.14 | 2 669.73 | 954.28 | 458.56 |
| Balance sheet total (liabilities) | 14 064.26 | 11 070.25 | 12 964.46 | 11 447.37 | 11 264.83 |
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.