Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 166.07 | 117.97 | 155.60 | 191.75 | 139.46 |
| Total depreciation | -64.22 | -65.25 | -65.25 | -65.25 | -71.63 |
| EBIT | 101.85 | 52.72 | 90.35 | 126.51 | 67.83 |
| Other financial income | 0.23 | ||||
| Other financial expenses | -14.27 | -14.24 | -13.02 | -12.16 | -26.48 |
| Pre-tax profit | 87.58 | 38.48 | 77.33 | 114.35 | 41.58 |
| Income taxes | -20.24 | -8.47 | -17.01 | -22.91 | -9.15 |
| Net earnings | 67.34 | 30.02 | 60.32 | 91.44 | 32.43 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 748.11 | 1 682.87 | 1 617.62 | 1 552.37 | 1 487.13 |
| Machinery and equipment | 63.84 | 57.46 | |||
| Tangible assets total | 1 748.11 | 1 682.87 | 1 617.62 | 1 616.21 | 1 544.58 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 12.00 | 36.00 | 12.00 | 12.00 | |
| Short term receivables total | 12.00 | 36.00 | 12.00 | 12.00 | |
| Cash and bank deposits | 47.25 | 87.13 | 57.51 | 71.17 | 156.74 |
| Cash and cash equivalents | 47.25 | 87.13 | 57.51 | 71.17 | 156.74 |
| Balance sheet total (assets) | 1 795.36 | 1 782.00 | 1 711.13 | 1 699.38 | 1 713.32 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 50.00 | 75.00 | |||
| Retained earnings | 95.18 | 162.52 | 142.53 | 127.85 | 219.29 |
| Profit of the financial year | 67.34 | 30.02 | 60.32 | 91.44 | 32.43 |
| Shareholders equity total | 242.52 | 272.53 | 332.85 | 374.29 | 331.72 |
| Provisions | 24.64 | 23.35 | 22.05 | 22.58 | 22.94 |
| Non-current loans from credit institutions | 792.80 | 751.42 | 706.15 | 660.75 | 622.03 |
| Non-current liabilities total | 792.80 | 751.42 | 706.15 | 660.75 | 622.03 |
| Current loans from credit institutions | 48.75 | 45.13 | 45.25 | 45.40 | 45.51 |
| Current trade creditors | 24.83 | 5.19 | 5.00 | 5.00 | 5.00 |
| Current owed to participating | 1.69 | 9.05 | 14.24 | 14.34 | 26.74 |
| Current owed to group member | 643.24 | 651.46 | 536.22 | 554.53 | 634.74 |
| Short-term deferred tax liabilities | 8.22 | 9.76 | 18.31 | 22.38 | 8.79 |
| Other non-interest bearing current liabilities | 8.67 | 14.10 | 31.05 | 0.10 | 15.86 |
| Current liabilities total | 735.40 | 734.70 | 650.07 | 641.76 | 736.63 |
| Balance sheet total (liabilities) | 1 795.36 | 1 782.00 | 1 711.13 | 1 699.38 | 1 713.32 |
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.