Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 1 395.12 | 7 579.72 | 8 604.10 | 12 162.94 |
| Employee benefit expenses | -1 724.03 | -5 996.66 | -7 077.60 | -9 636.91 |
| Other operating expenses | -0.25 | |||
| Total depreciation | - 312.66 | - 752.08 | - 784.34 | - 733.67 |
| EBIT | - 641.57 | 830.98 | 742.40 | 1 792.35 |
| Other financial income | 0.05 | 3.31 | 2.70 | 6.26 |
| Other financial expenses | -81.55 | - 199.46 | - 174.33 | - 150.45 |
| Net income from associates (fin.) | 3.85 | 29.35 | 28.81 | 31.17 |
| Pre-tax profit | - 719.22 | 664.17 | 599.58 | 1 679.33 |
| Income taxes | 159.04 | - 139.69 | - 125.69 | - 362.76 |
| Net earnings | - 560.18 | 524.48 | 473.90 | 1 316.56 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Buildings | 1 887.41 | 1 599.81 | 1 412.66 | 1 225.52 |
| Machinery and equipment | 3 283.09 | 2 753.85 | 2 626.35 | 2 702.45 |
| Tangible assets total | 5 170.50 | 4 353.66 | 4 039.01 | 3 927.97 |
| Holdings in group member companies | 53.85 | 83.20 | 112.01 | 143.18 |
| Other receivables | 547.00 | 550.92 | 556.11 | 564.32 |
| Investments total | 600.85 | 634.12 | 668.12 | 707.50 |
| Non-current loans receivable | 0.00 | 0.00 | 0.00 | |
| Long term receivables total | 0.00 | 0.00 | 0.00 | |
| Raw materials and consumables | 343.38 | 324.36 | 359.69 | 417.99 |
| Inventories total | 343.38 | 324.36 | 359.69 | 417.99 |
| Current trade debtors | 118.79 | 178.61 | 297.49 | 265.61 |
| Current amounts owed by group member comp. | 6.00 | |||
| Prepayments and accrued income | 25.55 | 40.98 | 68.00 | 52.79 |
| Current other receivables | 14.22 | 89.62 | 182.03 | 219.18 |
| Current deferred tax assets | 159.04 | 42.37 | 81.06 | 64.37 |
| Short term receivables total | 317.61 | 351.59 | 634.58 | 601.95 |
| Cash and bank deposits | 252.22 | 559.04 | 245.60 | 264.20 |
| Cash and cash equivalents | 252.22 | 559.04 | 245.60 | 264.20 |
| Balance sheet total (assets) | 6 684.56 | 6 222.77 | 5 947.02 | 5 919.61 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 200.00 | 1 250.00 | ||
| Other reserves | 3.85 | 33.20 | 62.01 | - 906.82 |
| Retained earnings | 934.90 | 345.37 | 641.04 | - 166.23 |
| Profit of the financial year | - 560.18 | 524.48 | 473.90 | 1 316.56 |
| Shareholders equity total | 503.57 | 1 028.05 | 1 501.95 | 1 618.51 |
| Non-current leasing loans | 3 151.92 | |||
| Non-current owed to group member | 2 883.86 | 2 602.10 | 2 305.92 | |
| Non-current other liabilities | 13.13 | 13.39 | ||
| Non-current deferred tax liabilities | 13.71 | 14.28 | ||
| Non-current liabilities total | 3 165.04 | 2 897.26 | 2 615.81 | 2 320.20 |
| Current loans from credit institutions | 255.01 | 268.05 | 281.77 | 296.18 |
| Advances received | 205.94 | 147.16 | 275.48 | 120.87 |
| Current trade creditors | 146.84 | 269.15 | 283.22 | 445.81 |
| Current owed to participating | 1 926.68 | 420.17 | 404.35 | |
| Short-term deferred tax liabilities | 43.06 | 164.38 | 346.08 | |
| Other non-interest bearing current liabilities | 481.46 | 1 149.88 | 420.06 | 771.97 |
| Current liabilities total | 3 015.94 | 2 297.46 | 1 829.26 | 1 980.91 |
| Balance sheet total (liabilities) | 6 684.56 | 6 222.77 | 5 947.02 | 5 919.61 |
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.