Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 181.33 | -39.32 | -28.84 | -27.13 | -12.13 |
| EBIT | 2 181.33 | -39.32 | -28.84 | -27.13 | -12.13 |
| Other financial expenses | -11.23 | -31.67 | -64.21 | -56.78 | |
| Pre-tax profit | 2 170.10 | -70.99 | -93.05 | -83.91 | -12.13 |
| Income taxes | - 468.34 | -0.70 | 0.01 | ||
| Net earnings | 1 701.76 | -71.69 | -93.05 | -83.91 | -12.13 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 607.62 | 607.62 | 607.62 | 607.62 | 607.62 |
| Tangible assets total | 607.62 | 607.62 | 607.62 | 607.62 | 607.62 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 4.71 | 3.20 | |||
| Current deferred tax assets | 5.00 | 5.00 | |||
| Short term receivables total | 4.71 | 8.20 | 5.00 | ||
| Cash and bank deposits | 5 966.51 | 6 299.13 | 5 959.08 | 5 880.17 | 5 635.53 |
| Cash and cash equivalents | 5 966.51 | 6 299.13 | 5 959.08 | 5 880.17 | 5 635.53 |
| Balance sheet total (assets) | 6 578.83 | 6 914.95 | 6 571.70 | 6 487.79 | 6 243.15 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 250.00 | 500.00 | |||
| Other reserves | - 250.00 | - 500.00 | |||
| Retained earnings | 4 186.52 | 6 860.61 | 6 538.92 | 6 445.88 | 6 111.96 |
| Profit of the financial year | 1 701.76 | -71.69 | -93.05 | -83.91 | -12.13 |
| Shareholders equity total | 5 938.28 | 6 838.92 | 6 495.88 | 6 411.97 | 6 149.84 |
| Provisions | 75.83 | 75.83 | 75.83 | 75.83 | 75.83 |
| Non-current liabilities total | |||||
| Current owed to group member | 48.33 | ||||
| Short-term deferred tax liabilities | 516.40 | 0.20 | |||
| Other non-interest bearing current liabilities | 17.48 | ||||
| Current liabilities total | 564.72 | 0.20 | 17.48 | ||
| Balance sheet total (liabilities) | 6 578.83 | 6 914.95 | 6 571.70 | 6 487.79 | 6 243.15 |
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.