Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 161.00 | 336.00 | 625.00 | 568.00 | 292.82 |
| Employee benefit expenses | -25.00 | - 155.00 | - 217.00 | - 218.35 | |
| Other operating expenses | -15.00 | -15.00 | -14.49 | ||
| Total depreciation | -27.00 | -27.00 | -32.00 | -32.00 | -32.14 |
| EBIT | 109.00 | 309.00 | 423.00 | 304.00 | 27.85 |
| Other financial income | 0.40 | ||||
| Other financial expenses | -26.00 | -16.00 | -17.00 | -20.00 | -14.99 |
| Pre-tax profit | 83.00 | 293.00 | 406.00 | 284.00 | 13.25 |
| Income taxes | -20.00 | -65.00 | -93.00 | -68.00 | -7.85 |
| Net earnings | 63.00 | 228.00 | 313.00 | 216.00 | 5.40 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 298.00 | 1 271.00 | 1 244.00 | 1 217.00 | 1 189.27 |
| Buildings | 25.00 | 20.00 | 15.00 | 10.00 | |
| Tangible assets total | 1 298.00 | 1 296.00 | 1 264.00 | 1 232.00 | 1 199.27 |
| Other receivables | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Investments total | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Long term receivables total | |||||
| Raw materials and consumables | 45.00 | 28.00 | |||
| Inventories total | 45.00 | 28.00 | |||
| Current amounts owed by group member comp. | 294.00 | 294.00 | 294.00 | 294.00 | 294.44 |
| Current other receivables | 14.00 | 19.00 | 17.00 | 17.00 | 14.78 |
| Current deferred tax assets | 38.15 | ||||
| Short term receivables total | 308.00 | 313.00 | 311.00 | 311.00 | 347.37 |
| Cash and bank deposits | 47.00 | 197.00 | 455.00 | 613.00 | 466.37 |
| Cash and cash equivalents | 47.00 | 197.00 | 455.00 | 613.00 | 466.37 |
| Balance sheet total (assets) | 1 798.00 | 1 934.00 | 2 130.00 | 2 256.00 | 2 113.01 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 175.00 | 175.00 | 175.00 | 175.00 | 175.00 |
| Asset revaluation reserve | 182.00 | 182.00 | 182.00 | 182.00 | 182.00 |
| Retained earnings | 172.00 | 235.00 | 463.00 | 777.00 | 992.24 |
| Profit of the financial year | 63.00 | 228.00 | 313.00 | 216.00 | 5.40 |
| Shareholders equity total | 592.00 | 820.00 | 1 133.00 | 1 350.00 | 1 354.64 |
| Non-current loans from credit institutions | 367.00 | 327.00 | 288.00 | 252.00 | 215.69 |
| Non-current owed to group member | 18.00 | ||||
| Non-current other liabilities | 142.00 | 124.00 | 15.00 | 13.00 | 8.44 |
| Non-current liabilities total | 527.00 | 451.00 | 303.00 | 265.00 | 224.13 |
| Current loans from credit institutions | 50.00 | 40.00 | 40.00 | 37.00 | 35.67 |
| Short-term deferred tax liabilities | 3.00 | 37.00 | 62.00 | 32.00 | |
| Other non-interest bearing current liabilities | 626.00 | 586.00 | 592.00 | 572.00 | 498.58 |
| Current liabilities total | 679.00 | 663.00 | 694.00 | 641.00 | 534.25 |
| Balance sheet total (liabilities) | 1 798.00 | 1 934.00 | 2 130.00 | 2 256.00 | 2 113.01 |
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.