Income statement (kDKK)
| 2022 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 125.29 |
| Total depreciation | -25.00 |
| EBIT | 100.29 |
| Other financial expenses | -29.05 |
| Pre-tax profit | 71.24 |
| Income taxes | -15.68 |
| Net earnings | 55.56 |
Assets (kDKK)
| 2022 | |
|---|---|
| Intangible assets total | |
| Land and waters | 1 230.49 |
| Tangible assets total | 1 230.49 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Prepayments and accrued income | 3.42 |
| Short term receivables total | 3.42 |
| Cash and bank deposits | 1.04 |
| Cash and cash equivalents | 1.04 |
| Balance sheet total (assets) | 1 234.96 |
Equity and liabilities (kDKK)
| 2022 | |
|---|---|
| Share capital | 80.00 |
| Retained earnings | 110.60 |
| Profit of the financial year | 55.56 |
| Shareholders equity total | 246.16 |
| Provisions | 3.17 |
| Non-current liabilities total | |
| Current trade creditors | 20.00 |
| Current owed to group member | 31.49 |
| Short-term deferred tax liabilities | 14.31 |
| Other non-interest bearing current liabilities | 919.83 |
| Current liabilities total | 985.63 |
| Balance sheet total (liabilities) | 1 234.96 |
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.