Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 13 119.82 | 12 479.82 | 16 920.92 | 14 622.16 | 9 270.20 |
| Employee benefit expenses | -11 091.05 | -10 766.12 | -13 362.20 | -12 391.87 | -10 333.77 |
| Other operating expenses | -65.00 | -14.09 | |||
| Total depreciation | - 945.46 | - 976.11 | -1 081.94 | -1 263.82 | -1 095.01 |
| EBIT | 1 083.32 | 737.59 | 2 476.78 | 901.47 | -2 172.68 |
| Other financial income | 11.20 | 3.30 | 20.44 | 11.75 | 2.02 |
| Other financial expenses | - 538.38 | - 494.79 | - 352.96 | - 405.71 | - 717.62 |
| Pre-tax profit | 556.13 | 246.10 | 2 144.26 | 507.51 | -2 888.27 |
| Income taxes | - 126.20 | -58.80 | - 483.43 | - 117.05 | 634.07 |
| Net earnings | 429.94 | 187.30 | 1 660.83 | 390.46 | -2 254.20 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 835.66 | 1 723.80 | 1 953.13 | 2 136.33 | 2 014.76 |
| Machinery and equipment | 8 136.17 | 7 772.00 | 8 552.01 | 9 099.61 | 8 112.08 |
| Advance payments and construction in progress | 874.70 | ||||
| Tangible assets total | 9 971.83 | 9 495.80 | 11 379.84 | 11 235.94 | 10 126.84 |
| Other receivables | 762.14 | 762.14 | 762.14 | 762.14 | 762.14 |
| Investments total | 762.14 | 762.14 | 762.14 | 762.14 | 762.14 |
| Long term receivables total | |||||
| Semifinished products | 3 210.70 | 3 395.12 | 3 527.38 | 3 864.04 | 4 057.12 |
| Raw materials and consumables | 2 965.66 | 3 500.39 | 3 820.27 | 4 216.98 | 3 731.60 |
| Inventories total | 6 176.36 | 6 895.51 | 7 347.66 | 8 081.02 | 7 788.72 |
| Current trade debtors | 2 897.24 | 4 871.94 | 4 111.37 | 3 812.08 | 1 945.33 |
| Current amounts owed by group member comp. | 200.71 | 366.37 | 410.03 | ||
| Prepayments and accrued income | 19.18 | 19.18 | 203.50 | 189.95 | |
| Current other receivables | 194.14 | 200.73 | |||
| Current deferred tax assets | 0.09 | ||||
| Short term receivables total | 3 292.09 | 5 458.22 | 4 540.58 | 4 015.58 | 2 135.37 |
| Other current investments | 12.15 | 11.66 | 16.85 | 22.57 | 24.20 |
| Cash and bank deposits | 18.18 | 12.19 | 36.37 | 11.20 | 6.93 |
| Cash and cash equivalents | 30.34 | 23.84 | 53.22 | 33.77 | 31.13 |
| Balance sheet total (assets) | 20 232.77 | 22 635.52 | 24 083.44 | 24 128.45 | 20 844.21 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 2 837.17 | 3 267.10 | 5 104.40 | 6 765.23 | 7 155.69 |
| Profit of the financial year | 429.94 | 187.30 | 1 660.83 | 390.46 | -2 254.20 |
| Shareholders equity total | 3 767.11 | 3 954.40 | 7 265.24 | 7 655.69 | 5 401.49 |
| Provisions | 1 007.64 | 1 066.45 | 1 328.70 | 1 384.96 | 750.89 |
| Capital loans | 1 650.00 | 1 650.00 | |||
| Non-current loans from credit institutions | 3 722.54 | 2 982.63 | 2 540.34 | 1 840.75 | 1 144.80 |
| Non-current leasing loans | 257.30 | 1 493.25 | 2 531.59 | 1 832.74 | |
| Non-current other liabilities | 291.03 | 767.63 | 1 067.36 | ||
| Non-current deferred tax liabilities | 716.77 | 650.67 | |||
| Non-current liabilities total | 5 663.57 | 5 657.55 | 5 100.95 | 5 089.11 | 3 628.21 |
| Current loans from credit institutions | 6 050.38 | 4 928.64 | 1 581.92 | 5 805.03 | 7 593.93 |
| Current trade creditors | 449.62 | 1 260.69 | 842.36 | 652.52 | 780.14 |
| Current owed to group member | 231.06 | 285.63 | 404.07 | ||
| Short-term deferred tax liabilities | 221.17 | 60.80 | |||
| Other non-interest bearing current liabilities | 3 294.45 | 5 767.79 | 7 512.04 | 3 194.70 | 2 285.48 |
| Current liabilities total | 9 794.45 | 11 957.12 | 10 388.55 | 9 998.68 | 11 063.62 |
| Balance sheet total (liabilities) | 20 232.77 | 22 635.52 | 24 083.44 | 24 128.45 | 20 844.21 |
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.