Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 10 359.65 | 10 154.33 | 14 538.57 | 15 742.13 | 11 229.31 |
Costs of management | -4 375.31 | -4 510.21 | -4 622.68 | -5 167.97 | -4 438.68 |
Costs of distribution | -2 152.14 | -2 021.05 | -1 947.10 | -2 188.99 | -2 202.21 |
Other operating expenses | -1 812.91 | -1 227.73 | -1 937.85 | -2 688.39 | -2 333.28 |
EBIT | 2 019.29 | 2 395.34 | 6 030.94 | 5 696.78 | 2 255.14 |
Other financial income | 83.67 | 50.13 | 6.42 | 33.23 | 80.82 |
Other financial expenses | - 520.70 | - 480.72 | - 363.82 | - 271.51 | - 331.64 |
Pre-tax profit | 1 582.27 | 1 964.75 | 5 673.53 | 5 458.50 | 2 004.32 |
Income taxes | - 322.77 | - 296.36 | -1 076.68 | -1 042.95 | - 392.02 |
Net earnings | 1 259.49 | 1 668.39 | 4 596.85 | 4 415.55 | 1 612.30 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Development expenditure | 3 494.07 | 3 646.00 | 2 991.05 | 2 649.15 | 2 629.51 |
Intangible rights | 1 130.69 | 850.99 | 504.63 | 180.40 | 237.91 |
Intangible assets total | 4 624.76 | 4 496.99 | 3 495.68 | 2 829.55 | 2 867.42 |
Land and waters | 2 071.92 | 3 477.26 | 2 068.98 | 2 355.67 | 2 183.68 |
Buildings | 3 991.82 | 3 372.27 | 2 558.25 | 3 648.01 | 2 678.22 |
Machinery and equipment | 321.84 | 271.44 | 476.09 | 565.83 | 486.68 |
Advance payments and construction in progress | 931.07 | 735.99 | 815.69 | 1 357.46 | 1 522.01 |
Tangible assets total | 7 316.66 | 7 856.96 | 5 919.02 | 7 926.97 | 6 870.60 |
Other non-current investments | 388.15 | 355.94 | 344.53 | 267.92 | 184.29 |
Investments total | 388.15 | 355.94 | 344.53 | 267.92 | 184.29 |
Long term receivables total | |||||
Semifinished products | 2 072.81 | 1 979.07 | 3 025.40 | 2 331.00 | 1 860.54 |
Raw materials and consumables | 9 062.04 | 8 944.06 | 10 950.63 | 14 490.00 | 9 618.68 |
Finished products/goods | 2 214.85 | 2 113.63 | 631.73 | 3 090.43 | 3 594.15 |
Inventories total | 13 349.69 | 13 036.75 | 14 607.76 | 19 911.42 | 15 073.37 |
Current trade debtors | 3 651.19 | 3 895.61 | 5 008.18 | 5 022.41 | 3 231.39 |
Prepayments and accrued income | 393.07 | 350.58 | 214.52 | 254.30 | 236.23 |
Current other receivables | 485.74 | 392.39 | 1 016.94 | 1 095.66 | 276.34 |
Current deferred tax assets | 89.97 | ||||
Short term receivables total | 4 530.00 | 4 638.58 | 6 239.64 | 6 372.37 | 3 833.93 |
Cash and bank deposits | 704.48 | 2 858.52 | 1 886.40 | 455.51 | 5 998.95 |
Cash and cash equivalents | 704.48 | 2 858.52 | 1 886.40 | 455.51 | 5 998.95 |
Balance sheet total (assets) | 30 913.74 | 33 243.75 | 32 493.03 | 37 763.74 | 34 828.56 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 1 320.04 | 1 320.04 | 1 320.04 | 1 320.04 | 1 320.04 |
Other reserves | 2 597.26 | 2 801.74 | 2 333.02 | 2 062.25 | 2 051.02 |
Retained earnings | 8 831.02 | 9 886.03 | 12 023.14 | 16 890.76 | 21 317.54 |
Profit of the financial year | 1 259.49 | 1 668.39 | 4 596.85 | 4 415.55 | 1 612.30 |
Shareholders equity total | 14 007.81 | 15 676.20 | 20 273.05 | 24 688.61 | 26 300.90 |
Provisions | 1 841.00 | 1 748.00 | 1 499.00 | 1 337.00 | 1 643.00 |
Non-current loans from credit institutions | 2 165.08 | 437.69 | |||
Non-current leasing loans | 1 382.20 | 2 243.75 | 803.32 | 916.93 | 907.66 |
Non-current deferred tax liabilities | 655.16 | 1 654.98 | 1 397.21 | ||
Non-current liabilities total | 4 202.44 | 4 336.41 | 2 200.52 | 916.93 | 907.66 |
Current loans from credit institutions | 6 105.54 | 5 084.97 | 2 333.57 | 2 616.47 | 1 462.76 |
Advances received | 131.21 | 1 009.11 | 1 154.39 | 933.31 | 296.68 |
Current trade creditors | 2 053.76 | 2 111.38 | 2 397.79 | 4 373.65 | 1 902.51 |
Short-term deferred tax liabilities | 402.78 | 366.54 | 725.68 | 604.95 | |
Other non-interest bearing current liabilities | 2 169.21 | 2 911.13 | 1 909.02 | 2 292.82 | 2 315.03 |
Current liabilities total | 10 862.50 | 11 483.13 | 8 520.45 | 10 821.20 | 5 976.99 |
Balance sheet total (liabilities) | 30 913.74 | 33 243.75 | 32 493.03 | 37 763.74 | 34 828.56 |
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.