Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 346.96 | 372.85 | 372.05 | 386.67 | 545.15 |
| Employee benefit expenses | -24.78 | - 185.78 | - 512.77 | ||
| EBIT | 346.96 | 372.85 | 347.27 | 200.89 | 32.38 |
| Other financial income | 0.12 | ||||
| Other financial expenses | -1.00 | -2.78 | -1.59 | -1.40 | -1.28 |
| Pre-tax profit | 345.96 | 370.07 | 345.68 | 199.49 | 31.21 |
| Income taxes | -76.11 | -81.42 | -76.03 | -44.02 | -6.86 |
| Net earnings | 269.85 | 288.64 | 269.65 | 155.47 | 24.35 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 238.83 | 238.83 | |||
| Tangible assets total | 238.83 | 238.83 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 52.21 | 69.16 | 51.23 | 84.59 | 66.23 |
| Current amounts owed by group member comp. | 31.61 | 145.59 | 101.55 | 233.95 | |
| Current other receivables | 6.23 | 620.83 | 0.55 | 0.00 | |
| Current deferred tax assets | 85.64 | 4.22 | |||
| Short term receivables total | 137.86 | 111.21 | 817.66 | 186.69 | 300.18 |
| Cash and bank deposits | 428.22 | 506.49 | 70.75 | 558.64 | 461.93 |
| Cash and cash equivalents | 428.22 | 506.49 | 70.75 | 558.64 | 461.93 |
| Balance sheet total (assets) | 566.08 | 617.70 | 888.40 | 984.16 | 1 000.95 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 100.00 | 100.00 | 100.00 | 200.00 | |
| Retained earnings | -83.79 | 86.05 | 274.70 | 544.35 | 499.82 |
| Profit of the financial year | 269.85 | 288.64 | 269.65 | 155.47 | 24.35 |
| Shareholders equity total | 411.05 | 599.70 | 769.35 | 824.82 | 849.16 |
| Provisions | -0.00 | -0.00 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 26.50 | 14.00 | 22.75 | 31.27 | 17.50 |
| Current owed to participating | 4.00 | 4.00 | 4.00 | 80.26 | 0.26 |
| Current owed to group member | 75.58 | ||||
| Short-term deferred tax liabilities | 71.81 | 44.02 | 6.86 | ||
| Other non-interest bearing current liabilities | 48.95 | 20.50 | 3.79 | 127.16 | |
| Current liabilities total | 155.02 | 18.00 | 119.06 | 159.35 | 151.79 |
| Balance sheet total (liabilities) | 566.08 | 617.70 | 888.40 | 984.16 | 1 000.95 |
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.