Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 278.97 | 1 570.71 | 1 635.94 | 1 266.23 | 846.59 |
| Employee benefit expenses | -1 064.44 | -1 149.81 | -1 081.89 | -1 161.63 | -1 230.56 |
| Total depreciation | -8.46 | -9.96 | -9.96 | -8.38 | -6.81 |
| EBIT | 206.08 | 410.94 | 544.09 | 96.21 | - 390.78 |
| Other financial income | 34.68 | 30.23 | 12.01 | 1.56 | 0.10 |
| Other financial expenses | -41.27 | -44.18 | -35.97 | -20.35 | -29.16 |
| Net income from associates (fin.) | 37.99 | 94.33 | 57.04 | 47.72 | |
| Pre-tax profit | 199.49 | 434.98 | 614.47 | 134.46 | - 372.13 |
| Income taxes | -43.21 | -87.19 | - 114.07 | -17.66 | 92.20 |
| Net earnings | 156.28 | 347.79 | 500.40 | 116.81 | - 279.93 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 102.15 | 95.34 | 88.53 | 81.72 | 74.91 |
| Machinery and equipment | 12.88 | 9.72 | 6.57 | 5.00 | 5.00 |
| Tangible assets total | 115.02 | 105.06 | 95.10 | 86.72 | 79.91 |
| Participating interests | 47.79 | 142.12 | 162.42 | 173.38 | |
| Other receivables | 75.00 | 75.00 | 75.00 | 75.00 | 75.00 |
| Investments total | 75.00 | 122.79 | 217.12 | 237.42 | 248.38 |
| Long term receivables total | |||||
| Finished products/goods | 1 210.16 | 1 285.03 | 1 583.49 | 1 830.88 | 1 690.41 |
| Inventories total | 1 210.16 | 1 285.03 | 1 583.49 | 1 830.88 | 1 690.41 |
| Current trade debtors | 127.81 | 111.94 | 143.98 | 151.06 | 186.02 |
| Current owed by particip. interest comp. | 3.91 | 26.06 | |||
| Prepayments and accrued income | 12.72 | 2.79 | |||
| Current other receivables | 161.67 | 145.95 | 17.94 | ||
| Current deferred tax assets | 50.85 | ||||
| Short term receivables total | 289.48 | 270.62 | 147.89 | 151.06 | 283.65 |
| Other current investments | 3.12 | 3.88 | 5.74 | 5.78 | 5.45 |
| Cash and bank deposits | 993.42 | 721.73 | 979.92 | 217.84 | 208.85 |
| Cash and cash equivalents | 996.54 | 725.61 | 985.66 | 223.62 | 214.30 |
| Balance sheet total (assets) | 2 686.20 | 2 509.11 | 3 029.27 | 2 529.70 | 2 516.65 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 75.00 | 150.00 | 200.00 | ||
| Other reserves | 37.99 | 132.32 | 152.62 | 163.58 | |
| Retained earnings | 81.31 | 49.60 | 103.05 | 583.16 | 689.00 |
| Profit of the financial year | 156.28 | 347.79 | 500.40 | 116.81 | - 279.93 |
| Shareholders equity total | 437.59 | 710.38 | 1 060.77 | 977.58 | 697.65 |
| Provisions | 69.82 | 113.31 | 124.57 | 83.21 | |
| Non-current other liabilities | -29.83 | 73.91 | 73.91 | ||
| Non-current deferred tax liabilities | 43.19 | 73.91 | 73.91 | ||
| Non-current liabilities total | 13.36 | 73.91 | 73.91 | 73.91 | 73.91 |
| Advances received | 211.47 | 184.78 | 212.61 | 191.20 | 183.86 |
| Current trade creditors | 143.15 | 98.24 | 207.42 | 415.41 | 563.27 |
| Current owed to participating | 1.89 | ||||
| Current owed to group member | 1 250.00 | 700.00 | 700.00 | 431.44 | 560.50 |
| Short-term deferred tax liabilities | 17.36 | 70.58 | 6.37 | ||
| Other non-interest bearing current liabilities | 630.63 | 654.62 | 590.67 | 307.34 | 354.27 |
| Current liabilities total | 2 235.25 | 1 655.01 | 1 781.28 | 1 353.64 | 1 661.89 |
| Balance sheet total (liabilities) | 2 686.20 | 2 509.11 | 3 029.27 | 2 529.70 | 2 516.65 |
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.