Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 632.20 | 3 322.87 | 4 666.89 | 4 748.82 | 4 836.67 |
| Employee benefit expenses | -2 486.23 | -2 580.32 | -3 226.33 | -3 250.35 | -3 325.25 |
| Other operating expenses | -18.67 | ||||
| Total depreciation | - 159.84 | - 214.49 | - 267.95 | - 281.17 | - 279.38 |
| EBIT | 986.13 | 528.06 | 1 153.94 | 1 217.30 | 1 232.04 |
| Other financial income | 108.77 | 116.72 | |||
| Other financial expenses | -6.92 | -11.53 | -11.43 | -93.45 | -96.72 |
| Pre-tax profit | 979.22 | 516.53 | 1 142.51 | 1 232.62 | 1 252.04 |
| Income taxes | - 225.26 | - 113.81 | - 251.34 | - 271.16 | - 275.67 |
| Net earnings | 753.96 | 402.72 | 891.17 | 961.47 | 976.37 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 590.36 | 454.13 | 317.89 | 181.65 | 45.41 |
| Machinery and equipment | 97.38 | 360.83 | 622.49 | 477.56 | 334.41 |
| Tangible assets total | 687.74 | 814.96 | 940.38 | 659.21 | 379.83 |
| Other receivables | 408.80 | 416.32 | 423.49 | 451.78 | 473.57 |
| Investments total | 408.80 | 416.32 | 423.49 | 451.78 | 473.57 |
| Long term receivables total | |||||
| Finished products/goods | 1 687.00 | 1 552.72 | 1 312.05 | 1 636.66 | 1 839.34 |
| Inventories total | 1 687.00 | 1 552.72 | 1 312.05 | 1 636.66 | 1 839.34 |
| Current trade debtors | 87.81 | 7.71 | 6.11 | 63.30 | 44.55 |
| Current amounts owed by group member comp. | 7 083.07 | 8 083.97 | 6 741.13 | 5 769.17 | 5 349.66 |
| Current other receivables | 8.39 | 0.70 | 0.70 | 0.16 | |
| Short term receivables total | 7 179.27 | 8 091.68 | 6 747.93 | 5 833.17 | 5 394.37 |
| Cash and bank deposits | 2 158.70 | 1 214.06 | 943.38 | 903.90 | 1 673.76 |
| Cash and cash equivalents | 2 158.70 | 1 214.06 | 943.38 | 903.90 | 1 673.76 |
| Balance sheet total (assets) | 12 121.51 | 12 089.74 | 10 367.23 | 9 484.72 | 9 760.87 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 753.96 | 402.72 | 2 891.17 | 961.47 | 976.37 |
| Retained earnings | 3 121.04 | 3 472.28 | 983.83 | 913.53 | 898.63 |
| Profit of the financial year | 753.96 | 402.72 | 891.17 | 961.47 | 976.37 |
| Shareholders equity total | 4 753.96 | 4 402.72 | 4 891.17 | 2 961.47 | 2 976.37 |
| Provisions | 5.59 | 16.12 | 16.94 | 9.97 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 143.12 | 97.03 | 208.33 | 163.30 | 139.28 |
| Current trade creditors | 5.88 | 130.56 | 37.71 | 533.29 | 384.81 |
| Current owed to group member | 6 203.10 | 6 304.23 | 3 935.53 | 4 591.78 | 4 908.85 |
| Short-term deferred tax liabilities | 213.15 | 108.22 | 240.81 | 270.34 | 282.63 |
| Other non-interest bearing current liabilities | 802.30 | 1 041.38 | 1 037.57 | 947.61 | 1 058.95 |
| Current liabilities total | 7 367.55 | 7 681.43 | 5 459.93 | 6 506.32 | 6 774.52 |
| Balance sheet total (liabilities) | 12 121.51 | 12 089.74 | 10 367.23 | 9 484.72 | 9 760.87 |
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.