Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 725.18 | 1 723.05 | 2 585.56 | 2 496.48 | 2 452.67 |
| Employee benefit expenses | -1 517.24 | -1 695.34 | -1 864.34 | -1 925.55 | -1 861.62 |
| Total depreciation | - 106.62 | -99.29 | - 100.23 | -81.53 | -89.13 |
| EBIT | 101.32 | -71.58 | 620.99 | 489.40 | 501.91 |
| Other financial income | 3.83 | 6.09 | 7.98 | 78.63 | 7.36 |
| Other financial expenses | - 137.17 | -93.86 | -77.35 | -99.87 | - 131.56 |
| Income from other inv. held as non-curr. assets | 22.54 | ||||
| Pre-tax profit | -9.47 | - 159.35 | 551.62 | 468.16 | 377.72 |
| Income taxes | -9.72 | - 107.69 | - 103.31 | - 100.39 | |
| Net earnings | -19.20 | - 159.35 | 443.93 | 364.85 | 277.33 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 173.58 | 2 107.66 | 2 038.28 | 1 968.91 | 1 899.54 |
| Machinery and equipment | 89.68 | 56.31 | 25.46 | 103.30 | 83.54 |
| Tangible assets total | 2 263.26 | 2 163.97 | 2 063.74 | 2 072.21 | 1 983.08 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 94.83 | 101.55 | 92.39 | 115.09 | 129.15 |
| Finished products/goods | 1 611.04 | 1 240.32 | 1 226.86 | 1 546.16 | 1 485.58 |
| Inventories total | 1 705.87 | 1 341.87 | 1 319.25 | 1 661.25 | 1 614.73 |
| Current trade debtors | 318.11 | 416.05 | 571.87 | 466.24 | 523.34 |
| Current amounts owed by group member comp. | 76.26 | 227.43 | |||
| Current other receivables | 136.65 | 114.39 | 154.97 | 155.50 | 153.54 |
| Short term receivables total | 454.76 | 530.44 | 726.85 | 698.01 | 904.30 |
| Other current investments | 14.85 | 14.85 | 14.85 | 14.85 | 14.85 |
| Cash and bank deposits | 29.12 | 28.64 | 25.52 | 31.74 | 24.35 |
| Cash and cash equivalents | 43.97 | 43.49 | 40.37 | 46.59 | 39.20 |
| Balance sheet total (assets) | 4 467.86 | 4 079.76 | 4 150.20 | 4 478.06 | 4 541.31 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 489.32 | 470.12 | 310.77 | 754.70 | 1 119.55 |
| Profit of the financial year | -19.20 | - 159.35 | 443.93 | 364.85 | 277.33 |
| Shareholders equity total | 970.12 | 810.77 | 1 254.70 | 1 619.55 | 1 896.88 |
| Non-current loans from credit institutions | 1 197.10 | 1 123.49 | 986.32 | 861.18 | 796.40 |
| Non-current liabilities total | 1 197.10 | 1 123.49 | 986.32 | 861.18 | 796.40 |
| Current loans from credit institutions | 1 726.72 | 1 131.72 | 1 145.09 | 1 353.85 | 1 196.67 |
| Current trade creditors | 164.97 | 171.41 | 256.80 | 202.17 | 240.26 |
| Current owed to participating | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 |
| Current owed to group member | 61.59 | 54.19 | 47.94 | ||
| Short-term deferred tax liabilities | 9.72 | 107.69 | 103.31 | 100.39 | |
| Other non-interest bearing current liabilities | 337.30 | 787.85 | 351.33 | 337.67 | 310.38 |
| Current liabilities total | 2 300.64 | 2 145.50 | 1 909.18 | 1 997.33 | 1 848.02 |
| Balance sheet total (liabilities) | 4 467.86 | 4 079.76 | 4 150.20 | 4 478.06 | 4 541.31 |
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.