Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 56.34 | 5 991.51 | 10 447.82 |
| Employee benefit expenses | - 863.51 | -1 955.09 | -2 711.59 |
| Total depreciation | -6 349.10 | -12 819.67 | -12 930.01 |
| EBIT | -7 156.27 | -8 783.25 | -5 193.77 |
| Other financial income | 12 759.34 | ||
| Other financial expenses | -4 000.68 | -5 355.45 | -15 610.24 |
| Pre-tax profit | -11 156.95 | -1 379.36 | -20 804.02 |
| Net earnings | -11 156.95 | -1 379.36 | -20 804.02 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Development expenditure | 539.94 | 170.70 | 60.54 |
| Intangible rights | 11 095.05 | 9 501.60 | 8 261.91 |
| Goodwill | 60 171.79 | 50 824.37 | 41 476.94 |
| Intangible assets total | 71 806.77 | 60 496.66 | 49 799.39 |
| Land and waters | 32 879.08 | 31 875.14 | 30 871.20 |
| Buildings | 7 028.51 | 6 485.31 | 8 228.68 |
| Advance payments and construction in progress | 4 478.30 | 80 796.57 | 113 161.42 |
| Tangible assets total | 44 385.89 | 119 157.01 | 152 261.30 |
| Investments total | |||
| Non-current other receivables | 2 344.11 | 1 430.68 | |
| Long term receivables total | 2 344.11 | 1 430.68 | |
| Inventories total | |||
| Current trade debtors | 6 380.86 | 9 662.01 | 5 755.72 |
| Current amounts owed by group member comp. | 188.99 | 1 137.42 | |
| Prepayments and accrued income | 8.33 | 695.08 | 1.12 |
| Current other receivables | 3 438.40 | 17 523.07 | 10 248.02 |
| Short term receivables total | 9 827.60 | 28 069.16 | 17 142.28 |
| Cash and bank deposits | 1 167.31 | 6 652.87 | 7 147.18 |
| Cash and cash equivalents | 1 167.31 | 6 652.87 | 7 147.18 |
| Balance sheet total (assets) | 127 187.57 | 216 719.82 | 227 780.84 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 11 158.22 | 597.27 | - 782.09 |
| Profit of the financial year | -11 156.95 | -1 379.36 | -20 804.02 |
| Shareholders equity total | 41.27 | - 742.09 | -21 546.11 |
| Non-current loans from credit institutions | 68 965.53 | 104 706.20 | 143 583.91 |
| Non-current owed to group member | 27 672.05 | 88 214.36 | 86 721.42 |
| Non-current liabilities total | 96 637.58 | 192 920.56 | 230 305.33 |
| Current loans from credit institutions | 6 320.32 | 6 448.21 | 6 778.02 |
| Current trade creditors | 20 556.72 | 14 682.23 | 8 925.22 |
| Current owed to group member | 1 614.78 | 767.10 | |
| Short-term deferred tax liabilities | 96.08 | ||
| Other non-interest bearing current liabilities | 203.00 | 231.17 | 229.16 |
| Accruals and deferred income | 1 813.91 | 2 412.65 | 2 993.13 |
| Current liabilities total | 30 508.73 | 24 541.35 | 19 021.61 |
| Balance sheet total (liabilities) | 127 187.57 | 216 719.82 | 227 780.84 |
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.