Income statement (kEUR)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 683.23 | 910.92 | 992.05 | 963.52 | 1 051.33 |
| Other operating income | 15.72 | ||||
| External services | - 310.10 | - 295.12 | - 199.79 | - 211.65 | - 161.90 |
| Rents | -43.48 | -22.14 | -12.10 | -46.03 | -1.94 |
| Gross profit | 329.65 | 593.66 | 795.88 | 705.84 | 887.49 |
| Employee benefit expenses | -1.62 | -1.62 | -1.62 | ||
| Reduction in value of non-current assets | 1 898.06 | 923.65 | 20.70 | 7.32 | |
| EBIT | 329.65 | 2 491.71 | 1 717.91 | 724.92 | 893.20 |
| Other financial income | 0.01 | ||||
| Other financial expenses | - 197.46 | - 132.38 | - 131.59 | - 120.88 | - 140.11 |
| Pre-tax profit | 132.19 | 2 359.33 | 1 586.32 | 604.03 | 753.10 |
| Income taxes | -20.90 | - 373.40 | - 251.00 | -95.60 | - 119.20 |
| Net earnings | 111.29 | 1 985.93 | 1 335.32 | 508.43 | 633.90 |
Assets (kEUR)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 13 719.44 | 16 142.38 | 17 469.46 | 17 965.22 | 18 132.60 |
| Tangible assets total | 13 719.44 | 16 142.38 | 17 469.46 | 17 965.22 | 18 132.60 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 45.37 | 138.41 | 99.31 | 120.21 | 123.19 |
| Current other receivables | 55.84 | 14.79 | 24.17 | 0.74 | 0.42 |
| Short term receivables total | 101.21 | 153.20 | 123.47 | 120.95 | 123.61 |
| Cash and bank deposits | 105.03 | 25.75 | 120.77 | 139.39 | 514.40 |
| Cash and cash equivalents | 105.03 | 25.75 | 120.77 | 139.39 | 514.40 |
| Balance sheet total (assets) | 13 925.68 | 16 321.33 | 17 713.70 | 18 225.56 | 18 770.60 |
Equity and liabilities (kEUR)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 16.75 | 16.75 | 16.75 | 16.75 | 16.75 |
| Retained earnings | 3 977.05 | 4 088.34 | 6 074.28 | 7 409.60 | 7 918.03 |
| Profit of the financial year | 111.29 | 1 985.93 | 1 335.32 | 508.43 | 633.90 |
| Shareholders equity total | 4 105.09 | 6 091.02 | 7 426.35 | 7 934.78 | 8 568.68 |
| Provisions | 766.60 | 1 140.00 | 1 391.00 | 1 486.60 | 1 605.80 |
| Non-current loans from credit institutions | 6 682.15 | 7 149.36 | 7 205.48 | 7 331.34 | 7 323.45 |
| Non-current liabilities total | 6 682.15 | 7 149.36 | 7 205.48 | 7 331.34 | 7 323.45 |
| Current loans from credit institutions | 430.31 | 346.26 | 323.48 | 325.13 | 328.79 |
| Current trade creditors | 226.10 | 44.29 | 99.41 | 154.62 | 72.94 |
| Current owed to group member | 1 644.13 | 1 442.86 | 1 165.25 | 880.54 | 723.07 |
| Other non-interest bearing current liabilities | 71.30 | 107.55 | 97.84 | 112.54 | 142.07 |
| Accruals and deferred income | 4.90 | 5.80 | |||
| Current liabilities total | 2 371.84 | 1 940.95 | 1 690.88 | 1 472.84 | 1 272.67 |
| Balance sheet total (liabilities) | 13 925.68 | 16 321.33 | 17 713.70 | 18 225.56 | 18 770.60 |
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.