Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -21.06 | -2.53 | 200.21 | 587.03 |
| Total depreciation | -5.88 | -11.82 | -85.68 | - 192.25 |
| EBIT | -26.94 | -14.35 | 114.53 | 394.78 |
| Other financial income | 0.63 | 11.04 | ||
| Other financial expenses | -29.27 | - 239.80 | - 206.91 | - 423.32 |
| Pre-tax profit | -56.21 | - 254.14 | -91.75 | -17.50 |
| Income taxes | 6.82 | 20.38 | 36.86 | -30.34 |
| Net earnings | -49.38 | - 233.76 | -54.89 | -47.83 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Land and waters | 810.05 | 798.24 | 9 884.12 | 9 691.88 |
| Advance payments and construction in progress | 22.96 | 4 000.25 | 3 721.04 | |
| Tangible assets total | 833.01 | 4 798.48 | 9 884.12 | 13 412.92 |
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Prepayments and accrued income | 3.75 | |||
| Current deferred tax assets | 6.82 | 20.38 | 36.86 | |
| Short term receivables total | 6.82 | 20.38 | 40.61 | |
| Cash and bank deposits | 28.36 | 623.41 | 25.00 | 25.00 |
| Cash and cash equivalents | 28.36 | 623.41 | 25.00 | 25.00 |
| Balance sheet total (assets) | 868.19 | 5 442.27 | 9 949.74 | 13 437.92 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -49.38 | - 283.15 | 661.97 | |
| Profit of the financial year | -49.38 | - 233.76 | -54.89 | -47.83 |
| Shareholders equity total | -9.38 | - 243.15 | - 298.03 | 654.13 |
| Non-current loans from credit institutions | 600.18 | 7 814.00 | 8 824.78 | |
| Non-current liabilities total | 600.18 | 7 814.00 | 8 824.78 | |
| Current loans from credit institutions | 3 526.57 | 542.86 | 1 929.72 | |
| Advances received | 7.70 | 8.30 | ||
| Current trade creditors | 10.00 | 10.18 | 46.66 | 524.04 |
| Current owed to group member | 859.33 | 1 465.54 | 1 657.60 | 1 287.65 |
| Short-term deferred tax liabilities | 30.34 | |||
| Other non-interest bearing current liabilities | 8.25 | 82.95 | 178.95 | 178.95 |
| Current liabilities total | 877.58 | 5 085.24 | 2 433.77 | 3 959.00 |
| Balance sheet total (liabilities) | 868.19 | 5 442.27 | 9 949.74 | 13 437.92 |
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.