Income statement (kDKK)
| 2022 | 2023 | 2024 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 522.96 | 415.71 | 309.18 |
| Total depreciation | - 184.51 | - 184.51 | - 184.51 |
| EBIT | 338.45 | 231.20 | 124.67 |
| Other financial income | 72.19 | ||
| Other financial expenses | -30.88 | -40.69 | -53.35 |
| Pre-tax profit | 307.57 | 262.70 | 71.31 |
| Income taxes | -56.90 | -57.77 | -15.88 |
| Net earnings | 250.67 | 204.93 | 55.44 |
Assets (kDKK)
| 2022 | 2023 | 2024 | |
|---|---|---|---|
| Intangible assets total | |||
| Buildings | 5 265.49 | 5 080.98 | 4 896.48 |
| Tangible assets total | 5 265.49 | 5 080.98 | 4 896.48 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Prepayments and accrued income | 12.15 | 12.45 | 16.25 |
| Current other receivables | 209.03 | 4.17 | |
| Short term receivables total | 12.15 | 221.49 | 20.42 |
| Cash and bank deposits | 779.63 | 142.24 | 642.81 |
| Cash and cash equivalents | 779.63 | 142.24 | 642.81 |
| Balance sheet total (assets) | 6 057.27 | 5 444.72 | 5 559.71 |
Equity and liabilities (kDKK)
| 2022 | 2023 | 2024 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 3 274.88 | 3 525.55 | 3 730.48 |
| Profit of the financial year | 250.67 | 204.93 | 55.44 |
| Shareholders equity total | 3 565.55 | 3 770.48 | 3 825.91 |
| Provisions | 497.75 | 498.00 | 498.24 |
| Non-current loans from credit institutions | 1 192.57 | ||
| Non-current deferred tax liabilities | 57.53 | 15.63 | |
| Non-current liabilities total | 1 192.57 | 57.53 | 15.63 |
| Current loans from credit institutions | 193.16 | ||
| Current trade creditors | 36.91 | 92.49 | 16.69 |
| Current owed to group member | 61.04 | 726.22 | 845.70 |
| Short-term deferred tax liabilities | 67.41 | 57.53 | |
| Other non-interest bearing current liabilities | 442.87 | 300.00 | 300.00 |
| Current liabilities total | 801.40 | 1 118.71 | 1 219.92 |
| Balance sheet total (liabilities) | 6 057.27 | 5 444.72 | 5 559.71 |
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.