Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 251.57 | 892.82 | 763.87 | 696.90 | 2 242.49 |
| Employee benefit expenses | -1 246.02 | - 985.24 | -1 282.76 | -1 106.53 | -1 234.25 |
| Other operating expenses | -9.39 | -40.00 | |||
| Total depreciation | - 275.30 | - 280.22 | - 296.04 | - 465.85 | - 118.54 |
| Reduction in value of non-current assets | - 190.00 | 200.00 | |||
| EBIT | 1 720.86 | - 372.63 | - 814.92 | -1 065.48 | 1 049.71 |
| Other financial income | 39.03 | ||||
| Other financial expenses | - 136.63 | - 125.74 | - 135.49 | - 139.30 | - 373.23 |
| Pre-tax profit | 1 584.23 | - 498.38 | - 950.41 | -1 204.78 | 715.51 |
| Income taxes | - 350.68 | 109.63 | -2.06 | 320.78 | |
| Net earnings | 1 233.56 | - 388.75 | - 952.47 | -1 204.78 | 1 036.28 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 40.00 | 40.00 | 40.00 | 40.00 | |
| Intangible assets total | 40.00 | 40.00 | 40.00 | 40.00 | |
| Land and waters | 7 168.66 | 7 094.40 | 7 230.19 | 7 144.95 | 7 059.71 |
| Machinery and equipment | 515.28 | 309.33 | 436.70 | 56.09 | 22.79 |
| Other tangible assets | 1 750.00 | 2 029.00 | |||
| Tangible assets total | 7 683.95 | 7 403.73 | 7 666.89 | 8 951.04 | 9 111.50 |
| Participating interests | 59.33 | ||||
| Investments total | 59.33 | ||||
| Long term receivables total | |||||
| Raw materials and consumables | 30.00 | 37.50 | 30.00 | ||
| Finished products/goods | 2 247.83 | 2 155.02 | 2 297.17 | 1 102.50 | 1 625.00 |
| Inventories total | 2 247.83 | 2 155.02 | 2 327.17 | 1 140.00 | 1 655.00 |
| Current trade debtors | 152.00 | 51.47 | 41.38 | ||
| Current amounts owed by group member comp. | 116.46 | 12.67 | |||
| Prepayments and accrued income | 12.84 | ||||
| Current other receivables | 13.00 | 876.62 | 920.12 | 126.36 | 1 304.90 |
| Current deferred tax assets | 61.26 | 320.78 | |||
| Short term receivables total | 25.84 | 1 145.07 | 994.05 | 177.83 | 1 667.05 |
| Cash and bank deposits | 506.98 | 136.17 | 29.76 | 160.48 | 57.90 |
| Cash and cash equivalents | 506.98 | 136.17 | 29.76 | 160.48 | 57.90 |
| Balance sheet total (assets) | 10 504.60 | 10 880.00 | 11 057.88 | 10 469.35 | 12 550.78 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 718.67 | 1 952.23 | 1 563.48 | 611.01 | - 593.76 |
| Profit of the financial year | 1 233.56 | - 388.75 | - 952.47 | -1 204.78 | 1 036.28 |
| Shareholders equity total | 2 032.23 | 1 643.48 | 691.01 | - 513.76 | 522.52 |
| Provisions | 53.14 | 4.77 | |||
| Non-current loans from credit institutions | 6 697.31 | 6 435.28 | 6 179.30 | 5 921.09 | 5 833.33 |
| Non-current liabilities total | 6 697.31 | 6 435.28 | 6 179.30 | 5 921.09 | 5 833.33 |
| Current loans from credit institutions | 272.00 | 267.00 | 260.00 | 260.00 | 160.00 |
| Current trade creditors | 236.76 | 1 054.07 | 1 021.88 | 604.25 | 2 306.41 |
| Current owed to group member | 200.00 | 450.14 | 666.78 | 2 261.39 | |
| Short-term deferred tax liabilities | 293.03 | 282.15 | |||
| Other non-interest bearing current liabilities | 920.13 | 993.24 | 2 455.55 | 3 530.99 | 1 467.12 |
| Current liabilities total | 1 721.93 | 2 796.46 | 4 187.57 | 5 062.02 | 6 194.93 |
| Balance sheet total (liabilities) | 10 504.60 | 10 880.00 | 11 057.88 | 10 469.35 | 12 550.78 |
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.