Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 241.89 | -68.25 | -23.10 | 1.20 | -12.27 |
| EBIT | 241.89 | -68.25 | -23.10 | 1.20 | -12.27 |
| Other financial income | 47.68 | 106.46 | 143.60 | 21.34 | 62.41 |
| Other financial expenses | -4.70 | -0.02 | -38.46 | -99.76 | -56.45 |
| Net income from associates (fin.) | -45.93 | -10.47 | 28.42 | 7.95 | -8.70 |
| Pre-tax profit | 238.95 | 27.72 | 110.45 | -69.27 | -15.00 |
| Income taxes | -52.56 | -6.09 | -24.29 | 15.02 | 3.30 |
| Net earnings | 186.39 | 21.62 | 86.17 | -54.25 | -11.70 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 017.49 | 3 017.49 | 3 017.49 | 3 017.49 | 4 017.49 |
| Tangible assets total | 3 017.49 | 3 017.49 | 3 017.49 | 3 017.49 | 4 017.49 |
| Participating interests | 1 623.18 | 1 612.71 | 1 640.86 | 1 647.73 | 1 634.94 |
| Investments total | 1 623.18 | 1 612.71 | 1 640.86 | 1 647.73 | 1 634.94 |
| Non-current loans receivable | 259.12 | 326.39 | 396.19 | ||
| Long term receivables total | 259.12 | 326.39 | 396.19 | ||
| Inventories total | |||||
| Current trade debtors | 10.73 | ||||
| Current amounts owed by group member comp. | 4.22 | ||||
| Current other receivables | 2.35 | ||||
| Current deferred tax assets | 20.60 | 36.03 | |||
| Short term receivables total | 2.35 | 20.60 | 50.98 | ||
| Other current investments | 216.86 | 259.12 | |||
| Cash and bank deposits | 178.92 | 0.23 | 0.51 | 79.88 | 8.58 |
| Cash and cash equivalents | 178.92 | 0.23 | 0.51 | 296.74 | 267.70 |
| Balance sheet total (assets) | 5 078.71 | 4 956.82 | 5 057.40 | 4 982.57 | 5 971.11 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 51.00 | 51.00 | 51.00 | 51.00 | 51.00 |
| Retained earnings | 4 682.47 | 4 868.85 | 4 890.48 | 4 976.64 | 5 922.39 |
| Profit of the financial year | 186.39 | 21.62 | 86.17 | -54.25 | -11.70 |
| Shareholders equity total | 4 919.86 | 4 941.48 | 5 027.64 | 4 973.39 | 5 961.69 |
| Non-current liabilities total | |||||
| Current trade creditors | 46.00 | 9.20 | 6.30 | 7.50 | 7.90 |
| Current owed to group member | 1.37 | ||||
| Short-term deferred tax liabilities | 52.41 | 5.94 | 23.46 | ||
| Other non-interest bearing current liabilities | 60.44 | 0.21 | 0.31 | 1.53 | |
| Current liabilities total | 158.85 | 15.34 | 29.76 | 9.18 | 9.42 |
| Balance sheet total (liabilities) | 5 078.71 | 4 956.82 | 5 057.40 | 4 982.57 | 5 971.11 |
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.