Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 1 438.29 | 1 254.50 |
| Employee benefit expenses | -1 046.61 | - 962.54 |
| Total depreciation | - 135.04 | - 133.36 |
| EBIT | 256.63 | 158.60 |
| Other financial income | 0.30 | 0.35 |
| Other financial expenses | -23.21 | -51.60 |
| Pre-tax profit | 233.73 | 107.36 |
| Income taxes | -54.72 | -28.51 |
| Net earnings | 179.01 | 78.84 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Land and waters | 2 504.39 | 2 474.71 |
| Machinery and equipment | 571.47 | 532.80 |
| Tangible assets total | 3 075.87 | 3 007.51 |
| Investments total | ||
| Non-current loans receivable | 10.00 | |
| Long term receivables total | 10.00 | |
| Inventories total | ||
| Prepayments and accrued income | 37.68 | 45.79 |
| Current other receivables | 120.41 | 34.78 |
| Current deferred tax assets | 49.28 | |
| Short term receivables total | 207.37 | 80.57 |
| Cash and bank deposits | 674.25 | 936.19 |
| Cash and cash equivalents | 674.25 | 936.19 |
| Balance sheet total (assets) | 3 967.49 | 4 024.27 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 2 441.63 | 2 620.64 |
| Profit of the financial year | 179.01 | 78.84 |
| Shareholders equity total | 2 660.64 | 2 739.48 |
| Provisions | 122.00 | 133.00 |
| Non-current loans from credit institutions | 865.93 | 884.61 |
| Non-current liabilities total | 865.93 | 884.61 |
| Current loans from credit institutions | 70.00 | 25.00 |
| Current trade creditors | 7.14 | 5.71 |
| Short-term deferred tax liabilities | 17.51 | |
| Other non-interest bearing current liabilities | 203.65 | 101.08 |
| Accruals and deferred income | 38.13 | 117.87 |
| Current liabilities total | 318.92 | 267.18 |
| Balance sheet total (liabilities) | 3 967.49 | 4 024.27 |
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.