Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 252.31 | 2 831.60 | 2 785.29 | 2 209.15 | 2 372.44 |
| Employee benefit expenses | -1 178.27 | -1 702.84 | -1 615.00 | -1 495.62 | -1 511.19 |
| Total depreciation | - 193.61 | - 150.79 | -87.18 | - 110.85 | - 103.13 |
| EBIT | 880.43 | 977.98 | 1 083.11 | 602.67 | 758.12 |
| Other financial income | 55.71 | 63.40 | 59.11 | 50.51 | 358.65 |
| Other financial expenses | - 164.22 | -91.08 | - 140.40 | - 234.82 | - 304.64 |
| Pre-tax profit | 771.92 | 950.30 | 1 001.82 | 418.37 | 812.13 |
| Income taxes | - 170.01 | - 209.36 | - 221.54 | -93.18 | - 179.69 |
| Net earnings | 601.91 | 740.94 | 780.28 | 325.19 | 632.45 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 26.67 | ||||
| Intangible assets total | 26.67 | ||||
| Land and waters | 2 880.50 | 2 902.70 | 2 842.73 | 3 013.45 | 2 944.66 |
| Buildings | 86.56 | 34.06 | 15.31 | 77.63 | 51.76 |
| Machinery and equipment | 64.08 | 44.95 | 36.49 | 28.04 | 19.58 |
| Tangible assets total | 3 031.13 | 2 981.71 | 2 894.54 | 3 119.12 | 3 015.99 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 3 468.41 | 4 841.27 | 5 531.31 | 5 644.17 | 5 994.96 |
| Inventories total | 3 468.41 | 4 841.27 | 5 531.31 | 5 644.17 | 5 994.96 |
| Current trade debtors | 707.94 | 851.15 | 933.97 | 812.91 | 682.83 |
| Current amounts owed by group member comp. | 17.80 | 18.44 | 88.52 | 53.47 | 103.16 |
| Prepayments and accrued income | 30.48 | 27.65 | 50.98 | 91.48 | 64.00 |
| Current other receivables | 0.96 | ||||
| Short term receivables total | 756.23 | 897.24 | 1 073.47 | 957.85 | 850.96 |
| Cash and bank deposits | 3.44 | 146.96 | 63.04 | 46.44 | 43.89 |
| Cash and cash equivalents | 3.44 | 146.96 | 63.04 | 46.44 | 43.89 |
| Balance sheet total (assets) | 7 285.88 | 8 867.19 | 9 562.35 | 9 767.58 | 9 905.80 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Asset revaluation reserve | 271.96 | 215.28 | 210.60 | 205.92 | 201.24 |
| Shares repurchased | 100.00 | 100.00 | 58.90 | 1 500.00 | |
| Retained earnings | 1 350.48 | 2 009.07 | 2 654.69 | 3 380.76 | 2 210.62 |
| Profit of the financial year | 601.91 | 740.94 | 780.28 | 325.19 | 632.45 |
| Shareholders equity total | 2 374.35 | 3 015.29 | 3 795.57 | 4 020.76 | 4 594.31 |
| Provisions | 56.98 | 49.08 | 45.98 | 44.15 | 55.52 |
| Non-current loans from credit institutions | 2 181.53 | 2 611.02 | 2 435.27 | 2 268.05 | 2 781.66 |
| Non-current other liabilities | 92.82 | 57.02 | |||
| Non-current deferred tax liabilities | 194.27 | 217.25 | 224.63 | 154.03 | 229.15 |
| Non-current liabilities total | 2 375.80 | 2 921.09 | 2 716.93 | 2 422.08 | 3 010.82 |
| Current loans from credit institutions | 1 129.96 | 175.38 | 2 048.47 | 2 277.48 | 1 337.01 |
| Current trade creditors | 482.25 | 471.86 | 213.78 | 280.31 | 314.65 |
| Short-term deferred tax liabilities | 103.90 | 194.27 | 217.25 | 224.63 | 95.02 |
| Other non-interest bearing current liabilities | 762.64 | 2 040.21 | 524.35 | 498.17 | 498.47 |
| Current liabilities total | 2 478.76 | 2 881.72 | 3 003.86 | 3 280.59 | 2 245.15 |
| Balance sheet total (liabilities) | 7 285.88 | 8 867.19 | 9 562.35 | 9 767.58 | 9 905.80 |
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.