Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 65.00 | 65.00 | 65.00 | 65.00 | 65.00 |
| External services | -47.27 | -45.03 | -51.66 | -46.30 | -62.15 |
| Gross profit | 17.73 | 19.97 | 13.34 | 18.70 | 2.85 |
| Total depreciation | -10.40 | -10.40 | -10.40 | -18.14 | -18.10 |
| EBIT | 7.33 | 9.57 | 2.94 | 0.56 | -15.25 |
| Pre-tax profit | 7.33 | 9.57 | 2.94 | 0.56 | -15.25 |
| Net earnings | 7.33 | 9.57 | 2.94 | 0.56 | -15.25 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 273.70 | 3 263.30 | 3 252.90 | 3 312.10 | 3 294.00 |
| Tangible assets total | 3 273.70 | 3 263.30 | 3 252.90 | 3 312.10 | 3 294.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Balance sheet total (assets) | 3 273.70 | 3 263.30 | 3 252.90 | 3 312.10 | 3 294.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 3 190.00 | 3 190.00 | 3 190.00 | 3 190.00 | 3 190.00 |
| Retained earnings | 20.36 | 27.68 | 37.26 | 40.19 | 40.75 |
| Profit of the financial year | 7.33 | 9.57 | 2.94 | 0.56 | -15.25 |
| Shareholders equity total | 3 217.68 | 3 227.26 | 3 230.19 | 3 230.75 | 3 215.51 |
| Non-current liabilities total | |||||
| Current owed to participating | 78.49 | ||||
| Current owed to group member | 56.02 | 36.05 | 22.71 | 81.35 | |
| Current liabilities total | 56.02 | 36.05 | 22.71 | 81.35 | 78.49 |
| Balance sheet total (liabilities) | 3 273.70 | 3 263.30 | 3 252.90 | 3 312.10 | 3 294.00 |
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.