Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 11 393.61 | 7 921.89 | 9 706.57 | 9 628.47 | 10 500.38 |
| Employee benefit expenses | -9 329.97 | -8 441.53 | -8 573.18 | -8 539.80 | -9 082.80 |
| Other operating expenses | -20.87 | -22.85 | |||
| Total depreciation | - 541.73 | - 553.20 | - 551.73 | - 510.70 | - 486.72 |
| EBIT | 1 501.05 | -1 095.70 | 581.66 | 577.97 | 930.86 |
| Other financial income | 24.38 | 110.35 | |||
| Other financial expenses | - 442.33 | - 307.38 | - 458.58 | - 307.94 | - 484.22 |
| Pre-tax profit | 1 058.72 | -1 403.07 | 123.08 | 294.42 | 556.99 |
| Income taxes | - 251.14 | 301.54 | -78.79 | 233.65 | - 140.30 |
| Net earnings | 807.58 | -1 101.53 | 44.29 | 528.07 | 416.69 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 1 200.00 | 900.00 | 600.00 | 300.00 | |
| Intangible assets total | 1 200.00 | 900.00 | 600.00 | 300.00 | |
| Land and waters | 5 678.60 | 5 535.60 | 5 392.60 | 5 249.60 | 5 106.60 |
| Machinery and equipment | 297.70 | 244.50 | 135.77 | 68.07 | 24.35 |
| Other tangible assets | 50.37 | 50.37 | 50.37 | 50.37 | 50.37 |
| Tangible assets total | 6 026.67 | 5 830.47 | 5 578.74 | 5 368.04 | 5 181.32 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 5 643.32 | 6 496.12 | 6 285.22 | 6 137.48 | |
| Finished products/goods | 5 374.65 | ||||
| Inventories total | 5 374.65 | 5 643.32 | 6 496.12 | 6 285.22 | 6 137.48 |
| Current trade debtors | 1 587.46 | 1 285.19 | 2 378.41 | 1 233.32 | 2 673.83 |
| Prepayments and accrued income | 184.78 | 179.56 | 129.91 | 315.16 | 311.22 |
| Current other receivables | 438.88 | 193.93 | 186.95 | 415.77 | 20.00 |
| Short term receivables total | 2 211.11 | 1 658.68 | 2 695.27 | 1 964.25 | 3 005.05 |
| Cash and bank deposits | 83.20 | 121.11 | 0.39 | ||
| Cash and cash equivalents | 83.20 | 121.11 | 0.39 | ||
| Balance sheet total (assets) | 14 895.63 | 14 153.57 | 15 370.13 | 13 917.51 | 14 324.24 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Share premium account | 2 513.90 | 2 513.90 | 2 513.90 | ||
| Shares repurchased | 125.00 | ||||
| Retained earnings | 1 157.93 | 1 965.50 | 863.97 | 3 422.16 | 3 950.23 |
| Profit of the financial year | 807.58 | -1 101.53 | 44.29 | 528.07 | 416.69 |
| Shareholders equity total | 5 104.40 | 3 877.87 | 3 922.16 | 4 450.23 | 4 866.92 |
| Provisions | 702.90 | 401.36 | 460.13 | 365.42 | 314.78 |
| Non-current loans from credit institutions | 5 339.96 | 4 249.69 | 3 649.45 | 3 124.90 | |
| Non-current other liabilities | 5 667.82 | 33.00 | |||
| Non-current deferred tax liabilities | 190.38 | ||||
| Non-current liabilities total | 5 667.82 | 5 372.96 | 4 249.69 | 3 839.84 | 3 124.90 |
| Current loans from credit institutions | 1 193.65 | 202.91 | 1 384.25 | 1 559.91 | 1 766.22 |
| Current trade creditors | 485.36 | 1 250.90 | 1 509.62 | 1 194.32 | 1 804.90 |
| Current owed to participating | 297.42 | 168.78 | 169.94 | 923.32 | 1 197.00 |
| Current owed to group member | 354.40 | 359.20 | 11.70 | 16.27 | |
| Short-term deferred tax liabilities | 20.02 | 37.38 | 190.94 | ||
| Other non-interest bearing current liabilities | 1 444.08 | 2 524.38 | 3 295.11 | 1 535.38 | 1 042.33 |
| Current liabilities total | 3 420.50 | 4 501.38 | 6 738.14 | 5 262.02 | 6 017.65 |
| Balance sheet total (liabilities) | 14 895.63 | 14 153.57 | 15 370.13 | 13 917.51 | 14 324.24 |
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.