Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 5 731.41 | 4 126.15 | 3 526.02 |
| Employee benefit expenses | -96.64 | - 938.90 | -1 127.39 |
| EBIT | 5 634.78 | 3 187.25 | 2 398.63 |
| Other financial income | 2 147.57 | ||
| Other financial expenses | - 434.86 | - 905.73 | - 884.02 |
| Pre-tax profit | 5 199.91 | 2 281.52 | 3 662.18 |
| Income taxes | -1 143.97 | - 517.56 | - 823.84 |
| Net earnings | 4 055.94 | 1 763.96 | 2 838.34 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Buildings | 38 050.46 | 45 348.06 | 46 477.82 |
| Tangible assets total | 38 050.46 | 45 348.06 | 46 477.82 |
| Other receivables | -0.00 | ||
| Investments total | -0.00 | ||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 27.97 | 131.37 | 313.72 |
| Current owed by particip. interest comp. | 95.20 | ||
| Prepayments and accrued income | 60.65 | 84.15 | 91.35 |
| Current other receivables | 266.40 | 97.62 | 201.60 |
| Short term receivables total | 355.02 | 313.14 | 701.87 |
| Cash and bank deposits | 20.80 | 0.80 | |
| Cash and cash equivalents | 20.80 | 0.80 | |
| Balance sheet total (assets) | 38 405.47 | 45 681.99 | 47 180.49 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 1 500.00 | 5 505.00 | 5 505.00 |
| Retained earnings | 4 055.94 | 5 819.90 | |
| Profit of the financial year | 4 055.94 | 1 763.96 | 2 838.34 |
| Shareholders equity total | 5 555.94 | 11 324.90 | 14 163.24 |
| Provisions | 788.67 | 872.62 | 797.90 |
| Non-current loans from credit institutions | 17 729.41 | 17 018.94 | 18 859.81 |
| Non-current owed to participating | 4 894.12 | 4 151.83 | 2 452.47 |
| Non-current liabilities total | 22 623.53 | 21 170.77 | 21 312.28 |
| Current loans from credit institutions | 5 042.88 | 9 309.07 | 7 787.83 |
| Current trade creditors | 255.92 | 312.58 | 477.37 |
| Current owed to participating | 2 340.76 | 422.60 | |
| Short-term deferred tax liabilities | 355.30 | 417.98 | 704.59 |
| Other non-interest bearing current liabilities | 1 442.47 | 1 851.46 | 1 937.27 |
| Current liabilities total | 9 437.33 | 12 313.69 | 10 907.07 |
| Balance sheet total (liabilities) | 38 405.47 | 45 681.99 | 47 180.49 |
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.