Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 956.40 | 1 773.99 | 2 154.77 | 383.51 | 279.10 |
| Employee benefit expenses | -1 599.37 | -1 502.61 | -1 886.19 | - 845.39 | |
| Total depreciation | -62.64 | -69.71 | -69.92 | -40.14 | -40.14 |
| EBIT | 294.39 | 201.68 | 198.66 | - 502.03 | 238.96 |
| Other financial income | 0.86 | 1.10 | 4.60 | 349.46 | 0.13 |
| Other financial expenses | -26.82 | -15.89 | -10.42 | -15.98 | -10.38 |
| Pre-tax profit | 268.43 | 186.88 | 192.83 | - 168.55 | 228.71 |
| Income taxes | -60.66 | -42.78 | -43.22 | 33.90 | -50.30 |
| Net earnings | 207.76 | 144.10 | 149.62 | - 134.65 | 178.41 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 515.12 | 2 507.59 | 2 193.78 | 2 153.64 | 2 113.49 |
| Machinery and equipment | 237.83 | 274.65 | |||
| Tangible assets total | 2 752.94 | 2 782.24 | 2 193.78 | 2 153.64 | 2 113.49 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 537.28 | 532.43 | 651.10 | ||
| Finished products/goods | 297.72 | 350.63 | 274.37 | ||
| Inventories total | 835.00 | 883.06 | 925.47 | ||
| Current trade debtors | 441.73 | 502.21 | 893.80 | 10.38 | |
| Current amounts owed by group member comp. | 328.01 | ||||
| Prepayments and accrued income | 67.37 | 67.66 | 92.26 | ||
| Current deferred tax assets | 28.01 | ||||
| Short term receivables total | 509.10 | 569.87 | 986.05 | 38.38 | 328.01 |
| Other current investments | 7.61 | 8.18 | 12.78 | ||
| Cash and bank deposits | 180.94 | 341.54 | 339.64 | ||
| Cash and cash equivalents | 7.61 | 189.13 | 12.78 | 341.54 | 339.64 |
| Balance sheet total (assets) | 4 104.65 | 4 424.29 | 4 118.08 | 2 533.56 | 2 781.14 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Asset revaluation reserve | 642.60 | 635.26 | |||
| Shares repurchased | 108.00 | 110.60 | 113.00 | ||
| Retained earnings | 1 163.47 | 1 267.98 | 1 506.65 | 1 656.27 | 1 521.62 |
| Profit of the financial year | 207.76 | 144.10 | 149.62 | - 134.65 | 178.41 |
| Shareholders equity total | 2 621.84 | 2 657.94 | 2 269.27 | 2 021.62 | 2 200.02 |
| Provisions | 478.27 | 471.86 | 344.17 | 338.28 | 334.14 |
| Non-current other liabilities | 132.00 | 132.00 | |||
| Non-current deferred tax liabilities | 49.19 | 50.27 | |||
| Non-current liabilities total | 49.19 | 50.27 | 132.00 | 132.00 | |
| Current loans from credit institutions | 12.48 | 725.03 | |||
| Current trade creditors | 225.65 | 247.87 | 326.75 | 15.00 | 15.75 |
| Current owed to group member | 1.49 | 4.14 | |||
| Short-term deferred tax liabilities | 129.23 | 73.09 | 51.36 | 54.45 | |
| Other non-interest bearing current liabilities | 637.19 | 924.35 | 351.23 | 25.18 | 40.65 |
| Current liabilities total | 1 004.55 | 1 245.31 | 1 454.37 | 41.67 | 114.99 |
| Balance sheet total (liabilities) | 4 104.65 | 4 424.29 | 4 118.08 | 2 533.56 | 2 781.14 |
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.