Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 313.01 | 412.29 | 564.01 | 364.45 | 226.46 |
| Reduction in value of non-current assets | 432.15 | 65.79 | 150.00 | - 473.42 | 66.68 |
| EBIT | 745.16 | 478.09 | 714.01 | - 108.98 | 293.14 |
| Other financial income | 109.62 | 70.42 | 80.08 | 88.07 | 87.50 |
| Other financial expenses | - 349.82 | - 157.72 | - 157.49 | - 164.14 | - 215.32 |
| Pre-tax profit | 504.96 | 390.79 | 636.60 | - 185.05 | 165.33 |
| Income taxes | - 111.81 | -86.24 | - 140.46 | 39.58 | -37.51 |
| Net earnings | 393.16 | 304.55 | 496.14 | - 145.47 | 127.82 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 9 400.00 | 9 600.00 | 9 750.00 | 9 345.00 | 9 625.00 |
| Tangible assets total | 9 400.00 | 9 600.00 | 9 750.00 | 9 345.00 | 9 625.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 2 348.43 | 2 412.83 | 2 951.87 | 2 943.19 | 2 836.76 |
| Prepayments and accrued income | 9.98 | 11.36 | 8.40 | 13.12 | 14.22 |
| Current other receivables | 11.41 | 3.64 | 0.90 | 6.71 | 14.39 |
| Short term receivables total | 2 369.81 | 2 427.83 | 2 961.16 | 2 963.03 | 2 865.38 |
| Cash and bank deposits | 322.31 | 301.40 | 139.71 | 162.74 | 43.60 |
| Cash and cash equivalents | 322.31 | 301.40 | 139.71 | 162.74 | 43.60 |
| Balance sheet total (assets) | 12 092.12 | 12 329.22 | 12 850.87 | 12 470.77 | 12 533.98 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 3 522.63 | 3 915.78 | 4 220.34 | 4 716.47 | 4 571.01 |
| Profit of the financial year | 393.16 | 304.55 | 496.14 | - 145.47 | 127.82 |
| Shareholders equity total | 3 965.78 | 4 270.34 | 4 766.47 | 4 621.01 | 4 748.82 |
| Provisions | 963.11 | 988.31 | 1 032.02 | 938.59 | 963.98 |
| Non-current loans from credit institutions | 6 775.40 | 6 670.05 | 6 564.80 | 6 486.73 | 6 416.09 |
| Non-current liabilities total | 6 775.40 | 6 670.05 | 6 564.80 | 6 486.73 | 6 416.09 |
| Current loans from credit institutions | 108.95 | 108.25 | 107.94 | 84.74 | 77.06 |
| Current trade creditors | 28.33 | 46.92 | 83.88 | 69.08 | 55.57 |
| Current owed to participating | 91.66 | 28.17 | 18.48 | 38.03 | 89.07 |
| Short-term deferred tax liabilities | 6.02 | 61.05 | 96.75 | 53.86 | 12.12 |
| Other non-interest bearing current liabilities | 152.87 | 154.91 | 173.22 | 177.57 | 171.27 |
| Accruals and deferred income | 1.23 | 7.32 | 1.16 | ||
| Current liabilities total | 387.82 | 400.53 | 487.58 | 424.44 | 405.08 |
| Balance sheet total (liabilities) | 12 092.12 | 12 329.22 | 12 850.87 | 12 470.77 | 12 533.98 |
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.