Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 757.53 | 1 765.05 | 2 415.49 | 3 294.98 | 2 300.21 |
| Employee benefit expenses | -1 089.50 | -1 084.81 | -1 190.72 | -2 029.68 | -1 602.02 |
| Total depreciation | - 323.56 | - 323.56 | -98.00 | -62.06 | -68.25 |
| EBIT | 344.47 | 356.68 | 1 126.77 | 1 203.23 | 629.94 |
| Other financial income | 7.55 | 5.46 | 1.86 | 4.15 | 0.59 |
| Other financial expenses | -58.38 | -42.00 | -49.03 | -22.72 | -2.32 |
| Pre-tax profit | 293.64 | 320.14 | 1 079.60 | 1 184.66 | 628.21 |
| Income taxes | -70.36 | -73.60 | - 242.97 | - 265.23 | - 142.48 |
| Net earnings | 223.28 | 246.53 | 836.63 | 919.43 | 485.73 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 225.56 | ||||
| Intangible assets total | 225.56 | ||||
| Land and waters | 1 706.60 | 1 608.60 | 1 510.60 | 1 450.60 | 1 390.60 |
| Machinery and equipment | 39.19 | 30.94 | |||
| Tangible assets total | 1 706.60 | 1 608.60 | 1 510.60 | 1 489.79 | 1 421.54 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 398.26 | 324.45 | 666.27 | 838.04 | 902.20 |
| Inventories total | 398.26 | 324.45 | 666.27 | 838.04 | 902.20 |
| Current trade debtors | 424.01 | 278.75 | 1 243.59 | 1 454.69 | 824.12 |
| Current amounts owed by group member comp. | 139.68 | 35.08 | 299.98 | 350.82 | 60.93 |
| Prepayments and accrued income | 21.56 | 57.19 | 42.23 | 126.35 | 66.67 |
| Short term receivables total | 585.25 | 371.02 | 1 585.81 | 1 931.86 | 951.71 |
| Cash and bank deposits | 568.87 | 1 333.07 | 1 343.95 | 218.04 | 292.84 |
| Cash and cash equivalents | 568.87 | 1 333.07 | 1 343.95 | 218.04 | 292.84 |
| Balance sheet total (assets) | 3 484.54 | 3 637.15 | 5 106.63 | 4 477.73 | 3 568.28 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 100.00 | 100.00 | 300.00 | 500.00 | 500.00 |
| Retained earnings | 649.41 | 772.69 | 719.22 | 1 055.85 | 1 475.29 |
| Profit of the financial year | 223.28 | 246.53 | 836.63 | 919.43 | 485.73 |
| Shareholders equity total | 1 022.69 | 1 169.22 | 1 905.85 | 2 525.29 | 2 511.02 |
| Provisions | 331.88 | 263.01 | 243.20 | 168.33 | 220.79 |
| Non-current loans from credit institutions | 1 443.98 | 1 406.25 | 1 290.24 | 305.96 | |
| Non-current liabilities total | 1 443.98 | 1 406.25 | 1 290.24 | 305.96 | |
| Current loans from credit institutions | 37.37 | 37.50 | 116.00 | 38.00 | |
| Advances received | 411.00 | ||||
| Current trade creditors | 173.05 | 134.96 | 359.59 | 170.36 | 288.80 |
| Current owed to participating | 22.54 | 10.06 | 13.81 | 5.60 | |
| Short-term deferred tax liabilities | 138.49 | 142.47 | 262.79 | 340.10 | 90.02 |
| Other non-interest bearing current liabilities | 337.08 | 461.20 | 507.90 | 915.88 | 452.06 |
| Current liabilities total | 685.99 | 798.66 | 1 667.34 | 1 478.15 | 836.48 |
| Balance sheet total (liabilities) | 3 484.54 | 3 637.15 | 5 106.63 | 4 477.73 | 3 568.28 |
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.