Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 608.43 | 583.94 | 539.58 | 562.74 |
| Total depreciation | - 107.07 | - 108.27 | - 109.87 | - 110.51 |
| EBIT | 501.36 | 475.67 | 429.71 | 452.22 |
| Other financial income | 0.28 | 0.17 | 1.04 | 18.66 |
| Other financial expenses | - 284.58 | - 125.03 | - 125.49 | - 116.49 |
| Pre-tax profit | 217.06 | 350.80 | 305.26 | 354.39 |
| Income taxes | -66.11 | - 101.20 | -91.47 | - 101.91 |
| Net earnings | 150.96 | 249.61 | 213.80 | 252.48 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Land and waters | 9 795.51 | 9 694.14 | 9 599.17 | 9 491.61 |
| Tangible assets total | 9 795.51 | 9 694.14 | 9 599.17 | 9 491.61 |
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 59.57 | |||
| Current amounts owed by group member comp. | 7.38 | 501.55 | 643.19 | |
| Prepayments and accrued income | 15.85 | |||
| Short term receivables total | 7.38 | 15.85 | 501.55 | 702.76 |
| Cash and bank deposits | 495.17 | 803.47 | 467.64 | 391.03 |
| Cash and cash equivalents | 495.17 | 803.47 | 467.64 | 391.03 |
| Balance sheet total (assets) | 10 298.07 | 10 513.47 | 10 568.36 | 10 585.40 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 3 800.00 | 3 950.96 | 4 200.57 | 4 414.36 |
| Profit of the financial year | 150.96 | 249.61 | 213.80 | 252.48 |
| Shareholders equity total | 4 150.96 | 4 400.57 | 4 614.36 | 4 866.84 |
| Non-current loans from credit institutions | 5 588.49 | 5 421.94 | 5 254.26 | 5 084.73 |
| Non-current liabilities total | 5 588.49 | 5 421.94 | 5 254.26 | 5 084.73 |
| Current loans from credit institutions | 164.00 | 166.46 | 168.28 | 170.12 |
| Current trade creditors | 40.55 | 55.15 | 44.99 | 42.74 |
| Current owed to group member | 11.66 | |||
| Short-term deferred tax liabilities | 66.11 | 101.20 | 59.46 | 101.91 |
| Other non-interest bearing current liabilities | 287.97 | 356.49 | 427.00 | 319.06 |
| Current liabilities total | 558.62 | 690.96 | 699.74 | 633.83 |
| Balance sheet total (liabilities) | 10 298.07 | 10 513.47 | 10 568.36 | 10 585.40 |
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.