Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 246.35 | -95.22 | - 185.10 | - 171.54 | - 115.52 |
| Employee benefit expenses | - 473.71 | - 558.19 | - 350.33 | - 100.00 | |
| Total depreciation | -60.75 | -70.89 | -74.27 | -74.27 | -52.88 |
| EBIT | - 288.10 | - 724.30 | - 259.37 | - 596.15 | - 268.40 |
| Other financial income | 17.16 | 403.36 | 220.31 | 2 025.31 | 628.95 |
| Other financial expenses | -1 239.76 | -2.74 | -1.88 | -4.22 | -3 068.76 |
| Pre-tax profit | -1 510.71 | - 323.69 | -40.94 | 1 424.95 | -2 708.22 |
| Income taxes | 332.36 | 71.21 | 7.25 | - 315.27 | 155.60 |
| Net earnings | -1 178.35 | - 252.48 | -33.69 | 1 109.68 | -2 552.62 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 984.60 | 2 116.61 | 2 042.34 | 1 968.07 | 1 915.18 |
| Tangible assets total | 1 984.60 | 2 116.61 | 2 042.34 | 1 968.07 | 1 915.18 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 6.67 | 17.14 | 10.64 | ||
| Current deferred tax assets | 81.20 | 152.41 | 159.67 | 1.78 | 138.34 |
| Short term receivables total | 87.87 | 152.41 | 176.80 | 12.42 | 138.34 |
| Other current investments | 9 530.67 | 9 934.03 | 9 797.86 | 11 080.61 | 8 123.76 |
| Cash and bank deposits | 1 004.94 | 608.74 | 167.33 | 202.51 | 251.58 |
| Cash and cash equivalents | 10 535.61 | 10 542.77 | 9 965.19 | 11 283.13 | 8 375.33 |
| Balance sheet total (assets) | 12 608.08 | 12 811.79 | 12 184.34 | 13 263.62 | 10 428.86 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 325.00 | 325.00 | 325.00 | 325.00 | 325.00 |
| Shares repurchased | 108.00 | 110.60 | 113.00 | 114.40 | 117.80 |
| Retained earnings | 13 310.11 | 12 021.16 | 11 655.69 | 11 507.60 | 12 499.48 |
| Profit of the financial year | -1 178.35 | - 252.48 | -33.69 | 1 109.68 | -2 552.62 |
| Shareholders equity total | 12 564.76 | 12 204.29 | 12 060.00 | 13 056.68 | 10 389.66 |
| Provisions | 155.60 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 37.34 | 25.00 | |||
| Current owed to participating | 0.20 | ||||
| Other non-interest bearing current liabilities | 43.32 | 607.50 | 124.34 | 14.00 | 14.00 |
| Current liabilities total | 43.32 | 607.50 | 124.34 | 51.34 | 39.20 |
| Balance sheet total (liabilities) | 12 608.08 | 12 811.79 | 12 184.34 | 13 263.62 | 10 428.86 |
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.