Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -23.05 | 45.34 | -35.42 | -64.54 | -52.07 |
| Employee benefit expenses | - 582.88 | - 592.38 | - 632.53 | - 611.06 | - 672.56 |
| Total depreciation | -92.70 | -45.60 | - 109.07 | - 148.98 | - 306.60 |
| EBIT | - 698.63 | - 501.44 | - 777.02 | - 824.58 | -1 031.23 |
| Other financial income | 0.27 | 0.17 | |||
| Other financial expenses | -4.10 | -6.31 | -4.08 | -7.15 | -33.74 |
| Net income from associates (fin.) | 1 201.84 | 914.15 | 1 525.95 | 1 303.74 | 1 635.47 |
| Pre-tax profit | 499.11 | 406.39 | 744.85 | 472.28 | 570.66 |
| Income taxes | - 109.90 | -90.06 | - 163.92 | - 104.52 | - 125.53 |
| Net earnings | 389.21 | 316.33 | 580.93 | 367.76 | 445.14 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 535.71 | ||||
| Intangible assets total | 535.71 | ||||
| Land and waters | 160.00 | 120.00 | 80.00 | 40.00 | 326.67 |
| Machinery and equipment | 35.13 | 261.73 | 522.44 | 413.46 | 484.47 |
| Tangible assets total | 195.13 | 381.73 | 602.44 | 453.45 | 811.14 |
| Participating interests | 52.95 | 99.81 | 152.73 | ||
| Investments total | 52.95 | 99.81 | 152.73 | ||
| Long term receivables total | |||||
| Raw materials and consumables | 25.00 | 25.00 | 25.00 | 25.00 | 25.00 |
| Inventories total | 25.00 | 25.00 | 25.00 | 25.00 | 25.00 |
| Prepayments and accrued income | 3.12 | ||||
| Current other receivables | 11.00 | 54.93 | |||
| Current deferred tax assets | 110.74 | 120.68 | 83.52 | 139.05 | 114.95 |
| Short term receivables total | 110.74 | 120.68 | 83.52 | 150.05 | 173.00 |
| Cash and bank deposits | 455.03 | 489.29 | 703.66 | 403.25 | 276.25 |
| Cash and cash equivalents | 455.03 | 489.29 | 703.66 | 403.25 | 276.25 |
| Balance sheet total (assets) | 838.84 | 1 016.70 | 1 514.43 | 1 031.76 | 1 973.83 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 125.00 | 125.00 | 125.00 | 825.00 | 250.00 |
| Other reserves | 52.95 | - 700.00 | |||
| Retained earnings | 7.36 | 324.52 | 515.85 | 271.78 | 389.54 |
| Profit of the financial year | 389.21 | 316.33 | 580.93 | 367.76 | 445.14 |
| Shareholders equity total | 699.52 | 890.85 | 1 346.78 | 889.54 | 1 209.68 |
| Non-current loans from credit institutions | 465.32 | ||||
| Non-current other liabilities | 5.32 | 63.96 | |||
| Non-current liabilities total | 5.32 | 63.96 | 465.32 | ||
| Current loans from credit institutions | 146.00 | ||||
| Current owed to participating | 5.32 | 63.96 | |||
| Short-term deferred tax liabilities | 63.07 | 59.90 | 45.08 | ||
| Other non-interest bearing current liabilities | 76.25 | 115.21 | 107.75 | 14.30 | 107.75 |
| Current liabilities total | 139.32 | 120.53 | 167.65 | 78.26 | 298.83 |
| Balance sheet total (liabilities) | 838.84 | 1 016.70 | 1 514.43 | 1 031.76 | 1 973.83 |
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.