Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 867.74 | -14 015.00 | -62.99 | - 221.05 | - 615.70 |
| Total depreciation | -5.33 | -9 511.00 | -14.27 | -69.11 | - 188.99 |
| EBIT | 862.41 | -23 526.00 | -77.26 | - 290.16 | - 804.70 |
| Other financial income | 50.00 | 45 300.00 | 0.81 | ||
| Other financial expenses | -11.92 | -12 174.00 | -70.64 | - 100.05 | - 306.69 |
| Net income from associates (fin.) | 571.24 | ||||
| Pre-tax profit | 1 471.73 | 9 600.00 | - 147.10 | - 390.20 | -1 111.38 |
| Income taxes | - 200.22 | -43 101.00 | 28.96 | -50.99 | |
| Net earnings | 1 271.51 | -33 501.00 | - 118.14 | - 390.20 | -1 162.37 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 250.00 | 250.00 | |||
| Buildings | 342.91 | 399.79 | |||
| Machinery and equipment | 10.67 | 56 492.00 | 532.22 | 247.32 | 257.97 |
| Tangible assets total | 10.67 | 56 492.00 | 532.22 | 840.22 | 907.76 |
| Holdings in group member companies | 1 625.00 | 1 625 000.00 | 1 625.00 | 1 625.00 | 1 125.00 |
| Participating interests | 25.00 | 25 000.00 | 25.00 | 25.00 | 25.00 |
| Other receivables | 27 500.00 | 24.62 | 24.62 | 24.62 | |
| Investments total | 1 650.00 | 1 677 500.00 | 1 674.62 | 1 674.62 | 1 174.62 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 16.27 | 89 040.00 | |||
| Current owed by particip. interest comp. | 400.00 | 300 000.00 | 300.00 | ||
| Prepayments and accrued income | 40 915.00 | 29.52 | 127.53 | 97.16 | |
| Current other receivables | 550.00 | 560 495.00 | 937.20 | 786.01 | 750.97 |
| Current deferred tax assets | 713.99 | 809.54 | 140.00 | ||
| Short term receivables total | 966.27 | 990 450.00 | 1 980.71 | 1 723.07 | 988.13 |
| Other current investments | 7.50 | ||||
| Cash and bank deposits | 14.91 | 293 420.00 | 78.22 | 116.38 | 17.48 |
| Cash and cash equivalents | 14.91 | 293 420.00 | 78.22 | 116.38 | 24.98 |
| Balance sheet total (assets) | 2 641.85 | 3 017 862.00 | 4 265.78 | 4 354.30 | 3 095.50 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80 000.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 110.60 | 113 000.00 | 114.40 | 117.80 | |
| Retained earnings | 351.24 | 1 509 750.00 | 1 361.85 | 1 125.91 | 735.70 |
| Profit of the financial year | 1 271.51 | -33 501.00 | - 118.14 | - 390.20 | -1 162.37 |
| Shareholders equity total | 1 813.35 | 1 669 249.00 | 1 438.11 | 933.50 | - 346.67 |
| Provisions | 10 300.00 | 7.16 | 7.16 | ||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 41.23 | ||||
| Current trade creditors | 1.49 | 5.35 | |||
| Current owed to group member | 1 133 620.00 | 1 997.23 | 2 895.46 | 2 411.85 | |
| Short-term deferred tax liabilities | 150.22 | 86 424.00 | 666.42 | ||
| Other non-interest bearing current liabilities | 637.05 | 118 269.00 | 155.37 | 512.82 | 1 030.32 |
| Current liabilities total | 828.50 | 1 338 313.00 | 2 820.51 | 3 413.63 | 3 442.17 |
| Balance sheet total (liabilities) | 2 641.85 | 3 017 862.00 | 4 265.78 | 4 354.30 | 3 095.50 |
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.