Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 515.31 | 1 284.94 | 1 494.91 | 1 489.72 | 1 765.93 |
| Employee benefit expenses | - 438.69 | - 511.69 | - 970.98 | -1 021.45 | -1 040.83 |
| Other operating expenses | -14.32 | -16.80 | -60.46 | -11.60 | -17.91 |
| Total depreciation | -23.10 | -45.93 | -46.22 | -62.90 | -60.96 |
| EBIT | 39.20 | 710.51 | 417.25 | 393.77 | 646.24 |
| Other financial income | 22.40 | 33.01 | 78.09 | 49.86 | 31.85 |
| Other financial expenses | -3.12 | -4.81 | -8.89 | -16.94 | -6.41 |
| Pre-tax profit | 58.48 | 738.71 | 486.45 | 426.69 | 671.68 |
| Income taxes | -14.68 | - 162.97 | - 107.81 | -95.41 | - 148.46 |
| Net earnings | 43.80 | 575.74 | 378.64 | 331.28 | 523.23 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 493.81 | 482.67 | 471.52 | 460.38 | 449.24 |
| Buildings | 147.86 | ||||
| Machinery and equipment | 163.85 | 179.63 | 206.62 | 242.59 | |
| Tangible assets total | 641.67 | 646.51 | 651.15 | 667.00 | 691.82 |
| Other receivables | 90.00 | 90.00 | 90.00 | 90.00 | 90.00 |
| Investments total | 90.00 | 90.00 | 90.00 | 90.00 | 90.00 |
| Long term receivables total | |||||
| Raw materials and consumables | 2 317.78 | 2 723.10 | 2 845.51 | 2 673.09 | 2 536.48 |
| Inventories total | 2 317.78 | 2 723.10 | 2 845.51 | 2 673.09 | 2 536.48 |
| Current trade debtors | 616.23 | 558.27 | 796.42 | 894.75 | 1 448.06 |
| Prepayments and accrued income | 26.40 | 22.00 | 25.55 | 66.20 | 28.70 |
| Current other receivables | 886.65 | 965.95 | 972.27 | 986.86 | 1 006.71 |
| Current deferred tax assets | 36.19 | 49.51 | 13.32 | 8.97 | 1.85 |
| Short term receivables total | 1 565.48 | 1 595.73 | 1 807.57 | 1 956.77 | 2 485.32 |
| Other current investments | 33.98 | 37.59 | 38.09 | 45.03 | 50.58 |
| Cash and bank deposits | 214.03 | 491.43 | 119.81 | 213.64 | 303.85 |
| Cash and cash equivalents | 248.01 | 529.02 | 157.90 | 258.68 | 354.43 |
| Balance sheet total (assets) | 4 862.94 | 5 584.36 | 5 552.13 | 5 645.53 | 6 158.05 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 3 941.50 | 3 785.30 | 4 161.03 | 4 339.68 | 4 470.96 |
| Profit of the financial year | 43.80 | 575.74 | 378.64 | 331.28 | 523.23 |
| Shareholders equity total | 4 310.30 | 4 686.04 | 4 864.68 | 4 995.96 | 5 319.19 |
| Provisions | 2.31 | 0.24 | |||
| Non-current deferred tax liabilities | 64.01 | 21.03 | 61.15 | 128.47 | |
| Non-current liabilities total | 64.01 | 21.03 | 61.15 | 128.47 | |
| Current trade creditors | 160.32 | 88.85 | 117.43 | 264.53 | 383.87 |
| Current owed to participating | 38.13 | 95.09 | |||
| Other non-interest bearing current liabilities | 354.19 | 650.37 | 548.99 | 321.60 | 326.29 |
| Current liabilities total | 552.64 | 834.31 | 666.42 | 586.12 | 710.16 |
| Balance sheet total (liabilities) | 4 862.94 | 5 584.36 | 5 552.13 | 5 645.53 | 6 158.05 |
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.