Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 317.24 | 173.05 | 256.86 | 284.02 | 494.66 |
| EBIT | 317.24 | 173.05 | 256.86 | 284.02 | 494.66 |
| Other financial income | 5.51 | ||||
| Other financial expenses | - 174.09 | - 110.49 | -84.05 | -77.52 | -55.55 |
| Pre-tax profit | 143.15 | 62.56 | 172.81 | 206.50 | 444.63 |
| Income taxes | 166.00 | -98.00 | |||
| Net earnings | 143.15 | 62.56 | 172.81 | 372.50 | 346.63 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 9 347.02 | 9 347.02 | 9 347.02 | 9 347.02 | 9 347.02 |
| Tangible assets total | 9 347.02 | 9 347.02 | 9 347.02 | 9 347.02 | 9 347.02 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 1.74 | ||||
| Current other receivables | 8.56 | 5.19 | 1.47 | 1.13 | |
| Current deferred tax assets | 166.00 | 68.00 | |||
| Short term receivables total | 8.56 | 5.19 | 1.47 | 168.86 | 68.00 |
| Cash and bank deposits | 50.13 | 284.58 | 173.34 | ||
| Cash and cash equivalents | 50.13 | 284.58 | 173.34 | ||
| Balance sheet total (assets) | 9 355.58 | 9 352.21 | 9 398.63 | 9 800.47 | 9 588.36 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 5 400.00 | 5 400.00 | 5 400.00 | 5 400.00 | 5 400.00 |
| Shares repurchased | 117.80 | 122.00 | |||
| Retained earnings | 781.00 | 945.52 | 1 008.07 | 1 063.08 | 1 313.58 |
| Profit of the financial year | 143.15 | 62.56 | 172.81 | 372.50 | 346.63 |
| Shareholders equity total | 6 324.15 | 6 408.07 | 6 580.88 | 6 953.38 | 7 182.20 |
| Non-current loans from credit institutions | 2 198.32 | 2 198.32 | 2 198.32 | 2 198.32 | 2 198.32 |
| Non-current liabilities total | 2 198.32 | 2 198.32 | 2 198.32 | 2 198.32 | 2 198.32 |
| Current loans from credit institutions | 250.62 | 144.09 | |||
| Other non-interest bearing current liabilities | 582.49 | 601.73 | 619.43 | 648.77 | 207.84 |
| Current liabilities total | 833.11 | 745.82 | 619.43 | 648.77 | 207.84 |
| Balance sheet total (liabilities) | 9 355.58 | 9 352.21 | 9 398.63 | 9 800.47 | 9 588.36 |
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.