Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 5 029.18 | 6 799.82 | 4 547.23 | 6 139.08 | 5 111.09 |
Employee benefit expenses | -4 681.71 | -3 906.91 | -3 579.42 | -4 275.45 | -4 569.16 |
Total depreciation | - 107.90 | - 164.75 | - 154.13 | - 152.27 | - 218.04 |
EBIT | 239.58 | 2 728.16 | 813.68 | 1 711.37 | 323.89 |
Other financial income | 23.99 | 338.78 | 327.86 | 413.53 | 326.71 |
Other financial expenses | - 443.39 | - 544.74 | - 536.62 | -1 134.79 | - 268.72 |
Net income from associates (fin.) | 1 093.10 | 1 365.93 | 81.39 | 158.48 | 139.94 |
Pre-tax profit | 913.27 | 3 888.13 | 686.30 | 1 148.58 | 521.82 |
Income taxes | - 396.03 | - 626.28 | - 368.77 | - 220.87 | - 102.23 |
Net earnings | 517.25 | 3 261.85 | 317.54 | 927.71 | 419.59 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Buildings | 625.52 | 493.72 | 369.89 | 371.09 | 827.78 |
Machinery and equipment | 17.71 | ||||
Tangible assets total | 643.23 | 493.72 | 369.89 | 371.09 | 827.78 |
Holdings in group member companies | 3 925.10 | 344.69 | 341.06 | 295.51 | 354.73 |
Participating interests | 2 680.94 | 3 199.62 | 2 314.70 | 2 236.70 | 2 186.80 |
Other receivables | 34.74 | 34.74 | 34.74 | 34.74 | 34.74 |
Investments total | 6 640.78 | 3 579.05 | 2 690.50 | 2 566.95 | 2 576.26 |
Non-curr. owed by particip. interest comp. | 4 907.35 | 5 628.43 | 5 605.01 | 7 037.34 | 7 168.37 |
Long term receivables total | 4 907.35 | 5 628.43 | 5 605.01 | 7 037.34 | 7 168.37 |
Finished products/goods | 2 947.09 | 2 836.96 | 3 008.97 | 2 522.09 | 1 957.77 |
Advance payments | 402.73 | 352.72 | 264.73 | ||
Inventories total | 2 947.09 | 2 836.96 | 3 411.69 | 2 874.82 | 2 222.50 |
Current trade debtors | 1 892.05 | 605.92 | 227.76 | 906.64 | 250.42 |
Current amounts owed by group member comp. | 1 082.09 | 5 047.99 | 8 285.45 | 6 911.05 | 6 613.34 |
Current owed by particip. interest comp. | 252.59 | 353.04 | |||
Prepayments and accrued income | 63.32 | 71.19 | 74.30 | ||
Current other receivables | 401.58 | 1 947.79 | 1 685.54 | 1 755.21 | 154.43 |
Current deferred tax assets | 115.27 | ||||
Short term receivables total | 3 490.99 | 7 601.70 | 10 262.08 | 9 896.68 | 7 445.52 |
Cash and bank deposits | 429.68 | 1 439.60 | 291.17 | 120.91 | 280.90 |
Cash and cash equivalents | 429.68 | 1 439.60 | 291.17 | 120.91 | 280.90 |
Balance sheet total (assets) | 19 059.11 | 21 579.46 | 22 630.34 | 22 867.78 | 20 521.33 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
Other reserves | -85.84 | - 287.83 | - 362.80 | ||
Retained earnings | 5 526.59 | 5 217.49 | 8 479.34 | 8 793.51 | 9 721.23 |
Profit of the financial year | 517.25 | 3 261.85 | 317.54 | 927.71 | 419.59 |
Shareholders equity total | 7 043.84 | 9 479.34 | 9 711.03 | 10 433.40 | 10 778.02 |
Provisions | 287.60 | 310.81 | 292.74 | 4.97 | 13.28 |
Non-current other liabilities | 2 303.70 | 2 119.10 | 2 414.29 | ||
Non-current deferred tax liabilities | 307.99 | 2 860.56 | 3 293.74 | ||
Non-current liabilities total | 2 303.70 | 2 119.10 | 2 722.28 | 2 860.56 | 3 293.74 |
Current loans from credit institutions | 2 416.41 | 2 599.21 | 3 206.43 | 625.10 | |
Advances received | 1 529.24 | 3 181.20 | 3 502.53 | 2 043.63 | 3 473.41 |
Current trade creditors | 2 382.24 | 4 021.89 | 1 424.67 | 1 892.26 | 985.96 |
Current owed to participating | 243.86 | 888.00 | 164.25 | ||
Current owed to group member | 2 188.79 | 787.93 | 774.16 | 812.86 | 208.40 |
Short-term deferred tax liabilities | 469.71 | 625.18 | 307.99 | 508.64 | |
Other non-interest bearing current liabilities | 907.29 | 1 209.47 | 734.67 | 417.68 | 470.53 |
Current liabilities total | 9 423.97 | 9 670.21 | 9 904.28 | 9 568.85 | 6 436.29 |
Balance sheet total (liabilities) | 19 059.11 | 21 579.46 | 22 630.34 | 22 867.78 | 20 521.33 |
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.