Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -12.72 | -40.40 | -31.50 | 11.71 | -64.82 |
| Employee benefit expenses | -6.00 | -13.65 | -9.60 | -9.20 | |
| Other operating expenses | - 205.85 | ||||
| Total depreciation | -3.75 | -45.00 | -45.00 | -45.00 | |
| EBIT | -12.72 | -50.15 | -90.15 | -42.89 | - 324.87 |
| Other financial income | 19.99 | 550.66 | 34.17 | 11.53 | 286.69 |
| Other financial expenses | -10.72 | -0.01 | -82.06 | -19.63 | -1.80 |
| Pre-tax profit | -3.45 | 500.50 | - 138.04 | -50.99 | -39.98 |
| Income taxes | 0.77 | - 110.11 | 30.22 | 5.95 | -36.54 |
| Net earnings | -2.68 | 390.39 | - 107.82 | -45.05 | -76.52 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 242.61 | 1 242.61 | |||
| Machinery and equipment | 221.25 | 176.25 | 131.25 | 86.25 | |
| Tangible assets total | 221.25 | 1 418.86 | 1 373.86 | 86.25 | |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 20.76 | 30.41 | 37.57 | 6.51 | |
| Short term receivables total | 20.76 | 30.41 | 37.57 | 6.51 | |
| Other current investments | 1 358.26 | 1 571.74 | 689.53 | 675.98 | 1 134.12 |
| Cash and bank deposits | 3.98 | 15.33 | 141.26 | 19.44 | 34.95 |
| Cash and cash equivalents | 1 362.24 | 1 587.07 | 830.78 | 695.41 | 1 169.08 |
| Balance sheet total (assets) | 1 383.00 | 1 808.32 | 2 280.05 | 2 106.84 | 1 261.83 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 60.00 | 75.30 | 75.30 | 75.30 | 81.33 |
| Retained earnings | 1 192.18 | 1 114.20 | 1 429.30 | 1 246.17 | 1 119.80 |
| Profit of the financial year | -2.68 | 390.39 | - 107.82 | -45.05 | -76.52 |
| Shareholders equity total | 1 374.50 | 1 704.90 | 1 521.78 | 1 401.43 | 1 249.61 |
| Provisions | 11.55 | 3.31 | |||
| Non-current loans from credit institutions | 693.25 | 693.32 | |||
| Non-current advances received | 32.50 | ||||
| Non-current deferred tax liabilities | 79.66 | ||||
| Non-current liabilities total | 79.66 | 725.75 | 693.32 | ||
| Current loans from credit institutions | 18.80 | ||||
| Current trade creditors | 7.50 | 7.50 | 7.50 | 7.50 | 7.50 |
| Current owed to participating | 1.00 | 1.00 | 1.00 | 1.26 | 1.26 |
| Other non-interest bearing current liabilities | 3.71 | 5.23 | 3.33 | 0.15 | |
| Current liabilities total | 8.50 | 12.21 | 32.53 | 12.09 | 8.91 |
| Balance sheet total (liabilities) | 1 383.00 | 1 808.32 | 2 280.05 | 2 106.84 | 1 261.83 |
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.