Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 62.82 | 2 347.47 | 886.32 | 1 280.67 | 1 843.29 |
| Reduction in value of non-current assets | 5 831.00 | - 156.58 | -2 268.97 | - 280.00 | |
| EBIT | 62.82 | 8 178.47 | 729.74 | - 988.30 | 1 563.29 |
| Other financial income | 1.51 | ||||
| Other financial expenses | -5.13 | - 295.63 | - 162.36 | - 197.91 | - 221.42 |
| Pre-tax profit | 57.70 | 7 882.85 | 568.89 | -1 186.21 | 1 341.86 |
| Income taxes | -12.82 | -1 734.23 | - 125.15 | 260.81 | - 295.65 |
| Net earnings | 44.88 | 6 148.62 | 443.73 | - 925.40 | 1 046.22 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 22 500.00 | 22 500.00 | 21 097.13 | 20 826.63 | |
| Advance payments and construction in progress | 15 134.16 | ||||
| Tangible assets total | 15 134.16 | 22 500.00 | 22 500.00 | 21 097.13 | 20 826.63 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 2 525.67 | 1 949.10 | 300.00 | 260.85 | 160.85 |
| Inventories total | 2 525.67 | 1 949.10 | 300.00 | 260.85 | 160.85 |
| Current trade debtors | 30.58 | 97.15 | |||
| Prepayments and accrued income | 32.76 | 48.92 | 60.07 | 48.39 | 31.43 |
| Current other receivables | 401.01 | 0.00 | 0.44 | 0.45 | |
| Short term receivables total | 464.35 | 146.07 | 60.07 | 48.83 | 31.88 |
| Cash and bank deposits | 3 950.05 | 3 956.91 | 20.94 | 44.25 | 65.17 |
| Cash and cash equivalents | 3 950.05 | 3 956.91 | 20.94 | 44.25 | 65.17 |
| Balance sheet total (assets) | 22 074.23 | 28 552.08 | 22 881.01 | 21 451.06 | 21 084.53 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 1 000.00 | 500.00 | |||
| Retained earnings | 44.88 | 6 193.50 | 5 637.23 | 4 211.83 | |
| Profit of the financial year | 44.88 | 6 148.62 | 443.73 | - 925.40 | 1 046.22 |
| Shareholders equity total | 94.88 | 6 243.50 | 6 687.23 | 5 761.83 | 5 808.05 |
| Provisions | 12.82 | 1 306.28 | 1 274.28 | 772.54 | 707.21 |
| Non-current loans from credit institutions | 27 337.48 | 13 531.19 | 13 411.41 | 13 904.33 | 13 172.57 |
| Non-current other liabilities | -13 668.74 | ||||
| Non-current liabilities total | 13 668.74 | 13 531.19 | 13 411.41 | 13 904.33 | 13 172.57 |
| Current loans from credit institutions | 236.00 | 130.00 | 130.00 | 170.00 | 130.00 |
| Current trade creditors | 2 505.30 | 1 106.61 | 517.40 | 42.40 | 51.60 |
| Current owed to participating | 5 314.13 | 5 320.60 | 320.40 | 232.76 | 355.12 |
| Short-term deferred tax liabilities | 440.76 | 156.91 | 184.85 | 442.91 | |
| Other non-interest bearing current liabilities | 242.37 | 473.14 | 383.36 | 382.35 | 417.07 |
| Current liabilities total | 8 297.79 | 7 471.11 | 1 508.08 | 1 012.35 | 1 396.70 |
| Balance sheet total (liabilities) | 22 074.23 | 28 552.08 | 22 881.01 | 21 451.06 | 21 084.53 |
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.