Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 662.60 | 2 558.77 | 2 489.54 | 3 089.26 | 3 114.59 |
| Employee benefit expenses | -2 128.05 | -2 213.79 | -2 169.30 | -2 673.95 | -2 751.20 |
| Total depreciation | - 296.35 | - 281.42 | - 172.03 | - 170.36 | - 179.95 |
| EBIT | 238.20 | 63.55 | 148.20 | 244.95 | 183.44 |
| Other financial income | 180.11 | 77.65 | 77.53 | 166.08 | |
| Other financial expenses | -69.05 | -49.40 | -63.41 | -68.33 | -75.92 |
| Pre-tax profit | 349.26 | 91.81 | 162.31 | 342.71 | 107.52 |
| Income taxes | -30.74 | -66.31 | -53.21 | -75.46 | -24.04 |
| Net earnings | 318.52 | 25.50 | 109.10 | 267.25 | 83.48 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Goodwill | 248.60 | 216.17 | 183.75 | 151.32 | 118.90 |
| Intangible assets total | 248.60 | 216.17 | 183.75 | 151.32 | 118.90 |
| Machinery and equipment | 799.94 | 592.73 | 453.12 | 372.13 | 305.51 |
| Tangible assets total | 799.94 | 592.73 | 453.12 | 372.13 | 305.51 |
| Investments total | |||||
| Non-current loans receivable | 4 592.60 | 4 670.25 | 4 747.78 | 4 913.67 | 4 913.67 |
| Long term receivables total | 4 592.60 | 4 670.25 | 4 747.78 | 4 913.67 | 4 913.67 |
| Raw materials and consumables | 230.00 | 230.00 | 230.00 | 230.00 | 230.00 |
| Inventories total | 230.00 | 230.00 | 230.00 | 230.00 | 230.00 |
| Current trade debtors | 68.19 | 58.93 | 43.14 | 143.99 | 95.40 |
| Current other receivables | 49.09 | 184.59 | 174.51 | 115.97 | 109.47 |
| Short term receivables total | 117.28 | 243.52 | 217.65 | 259.95 | 204.87 |
| Cash and bank deposits | 2.36 | 4.11 | 17.67 | 17.88 | 2.25 |
| Cash and cash equivalents | 2.36 | 4.11 | 17.67 | 17.88 | 2.25 |
| Balance sheet total (assets) | 5 990.78 | 5 956.78 | 5 849.97 | 5 944.96 | 5 775.21 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 54.00 | 55.30 | 56.50 | 250.00 | 58.90 |
| Retained earnings | 3 668.58 | 3 931.80 | 3 900.79 | 4 580.47 | 4 788.82 |
| Profit of the financial year | 318.52 | 25.50 | 109.10 | 267.25 | 83.48 |
| Shareholders equity total | 4 166.10 | 4 137.59 | 4 191.39 | 5 222.72 | 5 056.20 |
| Provisions | 817.72 | 850.48 | 853.32 | 52.60 | 33.10 |
| Non-current other liabilities | 136.45 | ||||
| Non-current deferred tax liabilities | 144.27 | 144.27 | |||
| Non-current liabilities total | 136.45 | 144.27 | 144.27 | ||
| Current loans from credit institutions | 439.10 | 53.88 | 90.40 | 98.91 | 123.87 |
| Advances received | 72.74 | 134.15 | |||
| Current trade creditors | 85.01 | 110.91 | 136.58 | 102.49 | 45.00 |
| Short-term deferred tax liabilities | 81.44 | 44.10 | 27.93 | 63.97 | 58.13 |
| Other non-interest bearing current liabilities | 328.67 | 625.67 | 413.90 | 259.99 | 314.64 |
| Current liabilities total | 1 006.96 | 968.70 | 668.81 | 525.37 | 541.63 |
| Balance sheet total (liabilities) | 5 990.78 | 5 956.78 | 5 849.97 | 5 944.96 | 5 775.21 |
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.