Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -52.03 | -24.28 | -41.76 | 72.52 | 40.00 |
| Total depreciation | -52.00 | ||||
| EBIT | -52.03 | -24.28 | -41.76 | 20.52 | 40.00 |
| Other financial income | 320.11 | 167.99 | 488.61 | 58.39 | 211.09 |
| Other financial expenses | -62.26 | -67.79 | -39.37 | -18.05 | -43.90 |
| Net income from associates (fin.) | 30.10 | 189.00 | 210.86 | ||
| Pre-tax profit | 235.92 | 264.92 | 618.34 | 60.85 | 207.19 |
| Net earnings | 235.92 | 264.92 | 618.34 | 60.85 | 207.19 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 948.17 | 1 948.17 | 1 948.17 | 1 948.17 | 1 948.17 |
| Tangible assets total | 1 948.17 | 1 948.17 | 1 948.17 | 1 948.17 | 1 948.17 |
| Participating interests | 69.14 | 258.14 | |||
| Investments total | 69.14 | 258.14 | |||
| Non-current other receivables | 469.00 | 469.00 | |||
| Long term receivables total | 469.00 | 469.00 | |||
| Inventories total | |||||
| Current trade debtors | 156.70 | ||||
| Current owed by particip. interest comp. | 104.13 | ||||
| Current other receivables | 8.42 | 9.38 | 9.54 | ||
| Current deferred tax assets | 15.43 | 13.44 | 5.79 | 9.91 | |
| Short term receivables total | 119.55 | 21.86 | 171.86 | 19.45 | |
| Other current investments | 1 762.44 | 1 519.47 | 1 480.02 | 1 351.94 | 1 320.31 |
| Cash and bank deposits | 92.75 | 125.67 | 4.29 | 16.64 | 71.53 |
| Cash and cash equivalents | 1 855.19 | 1 645.15 | 1 484.31 | 1 368.58 | 1 391.85 |
| Balance sheet total (assets) | 3 992.05 | 3 851.45 | 3 923.34 | 3 957.60 | 3 359.46 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 236.00 | 236.00 | 236.00 | 236.00 | 236.00 |
| Asset revaluation reserve | 1 078.21 | 1 078.21 | 1 078.21 | 1 078.21 | 1 078.21 |
| Shares repurchased | 117.80 | 61.00 | |||
| Other reserves | 49.14 | 238.14 | |||
| Retained earnings | 695.05 | 741.97 | 1 245.02 | 1 745.56 | 1 745.41 |
| Profit of the financial year | 235.92 | 264.92 | 618.34 | 60.85 | 207.19 |
| Shareholders equity total | 2 294.31 | 2 559.23 | 3 177.57 | 3 238.42 | 3 327.81 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1 674.74 | 1 273.22 | 718.02 | 588.64 | |
| Current trade creditors | 23.00 | 19.00 | 19.00 | 110.75 | 22.90 |
| Current owed to participating | 8.75 | 8.75 | 8.75 | ||
| Other non-interest bearing current liabilities | 11.04 | ||||
| Current liabilities total | 1 697.75 | 1 292.22 | 745.77 | 719.18 | 31.65 |
| Balance sheet total (liabilities) | 3 992.05 | 3 851.45 | 3 923.34 | 3 957.60 | 3 359.46 |
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.