Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 716.51 | 719.97 | 727.23 | 734.51 | 799.07 |
| External services | -95.84 | -96.65 | -96.70 | -98.29 | -96.68 |
| Gross profit | 620.67 | 623.32 | 630.53 | 636.22 | 702.39 |
| EBIT | 620.67 | 623.32 | 630.53 | 636.22 | 702.39 |
| Other financial income | 3.53 | ||||
| Other financial expenses | -66.16 | -64.34 | -61.55 | -52.80 | -49.05 |
| Pre-tax profit | 554.51 | 558.98 | 568.98 | 583.42 | 656.88 |
| Net earnings | 554.51 | 558.98 | 568.98 | 583.42 | 656.88 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 9 128.02 | 9 128.02 | 9 128.02 | 9 128.02 | 9 128.02 |
| Tangible assets total | 9 128.02 | 9 128.02 | 9 128.02 | 9 128.02 | 9 128.02 |
| Investments total | |||||
| Non-current other receivables | 250.00 | 250.00 | 250.00 | ||
| Long term receivables total | 250.00 | 250.00 | 250.00 | ||
| Inventories total | |||||
| Current other receivables | 50.79 | ||||
| Short term receivables total | 50.79 | ||||
| Cash and bank deposits | 200.04 | 393.71 | 125.00 | 538.57 | 1 276.17 |
| Cash and cash equivalents | 200.04 | 393.71 | 125.00 | 538.57 | 1 276.17 |
| Balance sheet total (assets) | 9 578.06 | 9 771.73 | 9 503.02 | 9 717.38 | 10 404.19 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Retained earnings | 1 154.91 | 1 709.42 | 2 268.40 | 2 837.38 | 3 420.81 |
| Profit of the financial year | 554.51 | 558.98 | 568.98 | 583.42 | 656.88 |
| Shareholders equity total | 2 709.42 | 3 268.40 | 3 837.38 | 4 420.80 | 5 077.68 |
| Non-current owed to group member | 6 492.16 | 6 126.84 | 5 289.15 | 4 920.08 | 4 950.02 |
| Non-current other liabilities | 354.09 | 354.09 | 354.09 | 354.09 | 354.09 |
| Non-current liabilities total | 6 846.24 | 6 480.93 | 5 643.23 | 5 274.17 | 5 304.11 |
| Current trade creditors | 15.00 | 15.00 | 15.00 | 15.00 | 15.00 |
| Other non-interest bearing current liabilities | 7.40 | 7.40 | 7.40 | 7.40 | 7.40 |
| Current liabilities total | 22.40 | 22.40 | 22.40 | 22.40 | 22.40 |
| Balance sheet total (liabilities) | 9 578.06 | 9 771.73 | 9 503.02 | 9 717.38 | 10 404.19 |
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.