Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 788.65 | 1 306.96 | 1 282.76 | 1 188.03 | 1 329.41 |
| Reduction in value of non-current assets | 10 494.99 | - 206.41 | - 105.52 | -1 508.92 | 1 372.69 |
| EBIT | 11 283.64 | 1 100.55 | 2 945.54 | - 320.89 | 2 702.10 |
| Other financial income | 0.29 | ||||
| Other financial expenses | -1 197.74 | - 293.67 | - 453.52 | - 589.18 | - 593.23 |
| Pre-tax profit | 10 085.90 | 806.88 | 2 492.02 | - 910.07 | 2 109.15 |
| Income taxes | -2 302.74 | - 177.51 | - 478.19 | 130.20 | - 464.00 |
| Net earnings | 7 783.16 | 629.37 | 2 013.83 | - 779.87 | 1 645.15 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 28 109.79 | 27 903.38 | 27 797.86 | 26 601.44 | 27 974.13 |
| Tangible assets total | 28 109.79 | 27 903.38 | 27 797.86 | 26 601.44 | 27 974.13 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 792.74 | ||||
| Current owed by particip. interest comp. | 0.30 | 0.30 | |||
| Current other receivables | 4.59 | 1.43 | 21.68 | ||
| Current deferred tax assets | 5.61 | 5.61 | |||
| Short term receivables total | 798.34 | 10.20 | 1.73 | 21.98 | |
| Cash and bank deposits | 1 096.41 | 500.36 | 969.71 | 1 366.32 | 1 223.13 |
| Cash and cash equivalents | 1 096.41 | 500.36 | 969.71 | 1 366.32 | 1 223.13 |
| Balance sheet total (assets) | 30 004.54 | 28 413.94 | 28 767.57 | 27 969.50 | 29 219.25 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 394.08 | 8 177.24 | 8 806.60 | 10 820.44 | 10 040.57 |
| Profit of the financial year | 7 783.16 | 629.37 | 2 013.83 | - 779.87 | 1 645.15 |
| Shareholders equity total | 8 227.24 | 8 856.60 | 10 870.44 | 10 090.57 | 11 735.73 |
| Provisions | 2 308.35 | 2 263.49 | 2 240.27 | 1 977.06 | 2 279.05 |
| Non-current loans from credit institutions | 16 430.01 | 15 933.96 | 13 935.83 | 13 598.67 | 13 251.12 |
| Non-current deferred tax liabilities | 43.87 | 222.38 | 545.27 | 133.01 | 162.01 |
| Non-current liabilities total | 16 473.88 | 16 156.33 | 14 481.10 | 13 731.69 | 13 413.13 |
| Current loans from credit institutions | 490.98 | 496.05 | 327.06 | 337.15 | 347.56 |
| Current trade creditors | 310.80 | 537.14 | 1.99 | ||
| Current owed to participating | 915.84 | 124.28 | |||
| Current owed to group member | 121.02 | 222.89 | 756.05 | ||
| Short-term deferred tax liabilities | 178.51 | 501.40 | 133.01 | ||
| Other non-interest bearing current liabilities | 1 277.45 | 520.45 | 545.91 | 571.59 | 552.73 |
| Current liabilities total | 2 995.07 | 1 137.52 | 1 175.76 | 2 170.18 | 1 791.34 |
| Balance sheet total (liabilities) | 30 004.54 | 28 413.94 | 28 767.57 | 27 969.50 | 29 219.25 |
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.