Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 111.02 | -1 145.31 | -2 663.39 | 9 447.57 | 19 640.71 |
| Reduction in value of non-current assets | 108 029.43 | -17 691.61 | -66 759.55 | ||
| EBIT | - 111.02 | -1 145.31 | 105 366.04 | -8 244.05 | -47 118.84 |
| Other financial income | 0.78 | 19.61 | |||
| Other financial expenses | - 809.84 | -43.69 | -23.40 | -9 686.18 | -14 245.06 |
| Pre-tax profit | - 920.86 | -1 189.00 | 105 342.64 | -17 929.45 | -61 344.29 |
| Income taxes | 66.16 | 114.74 | -22 980.87 | 5 103.76 | 11 857.63 |
| Net earnings | - 854.70 | -1 074.26 | 82 361.77 | -12 825.69 | -49 486.66 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 146 706.41 | 439 000.00 | 542 023.38 | 475 800.00 | |
| Advance payments and construction in progress | 19 883.18 | ||||
| Tangible assets total | 19 883.18 | 146 706.41 | 439 000.00 | 542 023.38 | 475 800.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 104.57 | 66.27 | |||
| Current amounts owed by group member comp. | 3 572.17 | ||||
| Prepayments and accrued income | 132.01 | 789.19 | 1 363.04 | ||
| Current other receivables | 52.56 | 335.16 | 1 650.11 | 418.65 | |
| Current deferred tax assets | 66.16 | 169.89 | |||
| Short term receivables total | 118.72 | 169.89 | 467.17 | 2 543.87 | 5 420.13 |
| Cash and bank deposits | 1 278.99 | 2 953.01 | 2 359.68 | 2 015.47 | 6 979.89 |
| Cash and cash equivalents | 1 278.99 | 2 953.01 | 2 359.68 | 2 015.47 | 6 979.89 |
| Balance sheet total (assets) | 21 280.89 | 149 829.31 | 441 826.85 | 546 582.71 | 488 200.01 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Other reserves | 848.87 | ||||
| Retained earnings | 2 450.00 | 1 595.30 | 521.04 | 188 207.81 | 174 738.01 |
| Profit of the financial year | - 854.70 | -1 074.26 | 82 361.77 | -12 825.69 | -49 486.66 |
| Shareholders equity total | 1 645.30 | 571.04 | 82 932.81 | 176 281.00 | 125 301.35 |
| Provisions | 22 985.38 | 19 324.48 | 8 429.99 | ||
| Non-current loans from credit institutions | 185 751.79 | 186 072.67 | |||
| Non-current owed to group member | 19 303.91 | 129 542.74 | 142 923.84 | 156 000.00 | 156 000.00 |
| Non-current liabilities total | 19 303.91 | 129 542.74 | 142 923.84 | 341 751.79 | 342 072.67 |
| Current loans from credit institutions | 9.26 | 174 695.57 | |||
| Advances received | 2 337.53 | 1 695.14 | |||
| Current trade creditors | 331.68 | 19 706.28 | 16 273.89 | 111.29 | 389.67 |
| Current owed to group member | 1 651.46 | ||||
| Short-term deferred tax liabilities | 491.75 | ||||
| Other non-interest bearing current liabilities | 1 523.60 | 6 776.63 | 8 659.73 | ||
| Current liabilities total | 331.68 | 19 715.54 | 192 984.82 | 9 225.44 | 12 396.01 |
| Balance sheet total (liabilities) | 21 280.89 | 149 829.31 | 441 826.85 | 546 582.71 | 488 200.01 |
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.