Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 373.95 | 3 956.57 | 2 160.90 | 2 166.48 | 662.24 |
| Employee benefit expenses | -1 353.57 | -1 506.89 | -1 302.97 | -1 686.20 | -1 652.76 |
| Total depreciation | -76.35 | - 153.95 | - 183.46 | - 153.36 | - 156.31 |
| EBIT | 3 944.03 | 2 295.73 | 674.47 | 326.92 | -1 146.84 |
| Other financial expenses | -0.05 | -0.03 | -26.00 | -36.58 | -5.12 |
| Pre-tax profit | 3 943.98 | 2 295.70 | 648.46 | 290.34 | -1 151.96 |
| Income taxes | - 869.11 | - 510.08 | - 148.79 | -75.51 | 23.43 |
| Net earnings | 3 074.87 | 1 785.63 | 499.67 | 214.83 | -1 128.53 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 288.55 | 300.53 | 314.18 | 325.44 | |
| Machinery and equipment | 601.93 | 561.62 | 480.12 | 326.75 | 205.84 |
| Tangible assets total | 601.93 | 850.17 | 780.65 | 640.93 | 531.27 |
| Other receivables | 8.69 | 8.69 | 8.69 | 8.69 | 10.01 |
| Investments total | 8.69 | 8.69 | 8.69 | 8.69 | 10.01 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 850.24 | 220.54 | 353.03 | 186.70 | 107.16 |
| Current amounts owed by group member comp. | 46.92 | 2.00 | |||
| Prepayments and accrued income | 5.76 | 5.97 | 10.94 | ||
| Current deferred tax assets | 21.93 | ||||
| Short term receivables total | 1 850.24 | 267.46 | 360.79 | 192.67 | 140.03 |
| Cash and bank deposits | 2 065.32 | 4 990.69 | 2 324.20 | 2 730.37 | 1 213.21 |
| Cash and cash equivalents | 2 065.32 | 4 990.69 | 2 324.20 | 2 730.37 | 1 213.21 |
| Balance sheet total (assets) | 4 526.18 | 6 117.01 | 3 474.34 | 3 572.66 | 1 894.51 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 108.00 | 2 221.20 | 226.00 | 228.80 | |
| Retained earnings | - 108.00 | 745.67 | 2 305.29 | 2 576.17 | 2 791.00 |
| Profit of the financial year | 3 074.87 | 1 785.63 | 499.67 | 214.83 | -1 128.53 |
| Shareholders equity total | 3 124.87 | 4 802.49 | 3 080.97 | 3 069.80 | 1 712.47 |
| Provisions | 20.51 | 20.87 | 11.79 | 1.51 | |
| Non-current liabilities total | |||||
| Current trade creditors | 9.00 | 13.50 | 13.50 | 13.58 | 18.00 |
| Current owed to participating | 0.63 | ||||
| Current owed to group member | 7.48 | ||||
| Short-term deferred tax liabilities | 848.61 | 509.72 | 157.87 | 101.55 | |
| Other non-interest bearing current liabilities | 522.57 | 770.43 | 210.21 | 386.22 | 156.56 |
| Current liabilities total | 1 380.80 | 1 293.65 | 381.58 | 501.36 | 182.04 |
| Balance sheet total (liabilities) | 4 526.18 | 6 117.01 | 3 474.34 | 3 572.66 | 1 894.51 |
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.