Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 0.09 | 106.05 | 66.45 | 156.97 | 28.77 |
| Other operating expenses | -0.97 | ||||
| Total depreciation | -41.47 | -43.51 | -49.51 | -54.09 | -58.57 |
| EBIT | -42.35 | 63.54 | 16.94 | 102.87 | -29.80 |
| Other financial expenses | -15.76 | -14.30 | -20.68 | -25.19 | -62.50 |
| Pre-tax profit | -58.10 | 49.24 | -3.75 | 77.68 | -92.30 |
| Income taxes | 80.70 | -6.16 | |||
| Net earnings | 22.59 | 49.24 | -3.75 | 71.53 | -92.30 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 246.11 | 1 206.59 | 1 167.06 | 1 158.49 | 1 117.34 |
| Buildings | 28.88 | 35.90 | 87.32 | 71.17 | 92.15 |
| Tangible assets total | 1 274.99 | 1 242.48 | 1 254.38 | 1 229.66 | 1 209.49 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 52.35 | 226.50 | 134.76 | ||
| Inventories total | 52.35 | 226.50 | 134.76 | ||
| Current trade debtors | 6.70 | 14.06 | 69.58 | 74.20 | |
| Current other receivables | 10.01 | 37.29 | 12.00 | 4.76 | |
| Short term receivables total | 10.01 | 43.99 | 26.06 | 69.58 | 78.95 |
| Cash and bank deposits | 87.62 | 47.38 | 15.34 | ||
| Cash and cash equivalents | 87.62 | 47.38 | 15.34 | ||
| Balance sheet total (assets) | 1 372.62 | 1 333.85 | 1 332.79 | 1 525.74 | 1 438.55 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Asset revaluation reserve | 511.00 | 511.00 | 511.00 | 511.00 | 511.00 |
| Retained earnings | - 450.04 | - 427.45 | - 379.21 | - 382.95 | - 311.42 |
| Profit of the financial year | 22.59 | 48.24 | -3.75 | 71.53 | -92.30 |
| Shareholders equity total | 283.55 | 331.79 | 328.05 | 399.57 | 307.27 |
| Non-current loans from credit institutions | 954.74 | 902.74 | 846.90 | 790.92 | 786.93 |
| Non-current liabilities total | 954.74 | 902.74 | 846.90 | 790.92 | 786.93 |
| Current loans from credit institutions | 52.00 | 58.24 | 238.92 | 243.74 | |
| Current trade creditors | 69.40 | 27.75 | 33.84 | 34.36 | 75.93 |
| Current owed to participating | 9.24 | 13.57 | 43.27 | 9.83 | 1.54 |
| Short-term deferred tax liabilities | 6.16 | ||||
| Other non-interest bearing current liabilities | 55.69 | 6.00 | 22.49 | 45.99 | 23.13 |
| Current liabilities total | 134.33 | 99.31 | 157.84 | 335.25 | 344.34 |
| Balance sheet total (liabilities) | 1 372.62 | 1 333.85 | 1 332.79 | 1 525.74 | 1 438.55 |
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.