Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -28.48 | -34.98 | 123.18 | 167.80 | 17.12 |
| Other operating expenses | -23.05 | ||||
| Total depreciation | -0.84 | -45.60 | -45.58 | -47.99 | -53.78 |
| EBIT | -29.32 | - 103.63 | 77.60 | 119.81 | -36.66 |
| Other financial income | 39.04 | 0.02 | |||
| Other financial expenses | -0.71 | -39.44 | -25.39 | -48.60 | -65.75 |
| Pre-tax profit | 9.00 | - 143.07 | 52.22 | 71.21 | - 102.38 |
| Income taxes | -2.34 | 22.08 | -21.52 | -32.39 | |
| Net earnings | 6.66 | - 120.99 | 30.70 | 38.82 | - 102.38 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 099.16 | 4 776.19 | 4 832.21 | 4 784.23 | 4 730.45 |
| Advance payments and construction in progress | 120.00 | ||||
| Tangible assets total | 1 219.16 | 4 776.19 | 4 832.21 | 4 784.23 | 4 730.45 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 0.78 | 0.79 | 0.81 | ||
| Current other receivables | 2.65 | 2.65 | 1.89 | ||
| Current deferred tax assets | 22.08 | 6.16 | |||
| Short term receivables total | 2.65 | 25.51 | 8.84 | 0.81 | |
| Cash and bank deposits | 54.38 | 50.75 | 2.62 | ||
| Cash and cash equivalents | 54.38 | 50.75 | 2.62 | ||
| Balance sheet total (assets) | 1 221.82 | 4 856.08 | 4 891.80 | 4 787.65 | 4 730.45 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 40.00 |
| Retained earnings | -27.91 | -21.25 | - 142.24 | - 111.54 | 387.28 |
| Profit of the financial year | 6.66 | - 120.99 | 30.70 | 38.82 | - 102.38 |
| Shareholders equity total | 478.75 | 357.76 | 388.46 | 427.28 | 324.90 |
| Non-current loans from credit institutions | 3 117.08 | 3 001.94 | 2 887.10 | 2 772.72 | |
| Non-current liabilities total | 3 117.08 | 3 001.94 | 2 887.10 | 2 772.72 | |
| Current loans from credit institutions | 0.25 | 115.65 | 115.37 | 115.53 | 168.21 |
| Advances received | 5.80 | ||||
| Current trade creditors | 0.40 | 3.63 | 19.21 | 13.10 | |
| Current owed to participating | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Current owed to group member | 740.30 | 1 216.18 | 1 284.99 | 1 280.92 | 1 451.50 |
| Other non-interest bearing current liabilities | 2.50 | 49.00 | 91.60 | 57.60 | |
| Current liabilities total | 743.07 | 1 381.25 | 1 501.40 | 1 473.27 | 1 632.82 |
| Balance sheet total (liabilities) | 1 221.82 | 4 856.08 | 4 891.80 | 4 787.65 | 4 730.45 |
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.