Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 697.27 | 397.40 |
| Total depreciation | -26.61 | -26.61 |
| EBIT | 670.66 | 370.79 |
| Other financial income | 1.21 | |
| Other financial expenses | -70.77 | -53.10 |
| Pre-tax profit | 599.88 | 318.90 |
| Income taxes | - 131.97 | -70.16 |
| Net earnings | 467.91 | 248.74 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Land and waters | 1 893.78 | 1 867.16 |
| Tangible assets total | 1 893.78 | 1 867.16 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 34.25 | 67.65 |
| Prepayments and accrued income | 11.72 | 12.06 |
| Current other receivables | 0.44 | 0.69 |
| Short term receivables total | 46.41 | 80.40 |
| Cash and bank deposits | 358.53 | 287.18 |
| Cash and cash equivalents | 358.53 | 287.18 |
| Balance sheet total (assets) | 2 298.71 | 2 234.75 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 55.11 | 523.02 |
| Profit of the financial year | 467.91 | 248.74 |
| Shareholders equity total | 563.02 | 811.76 |
| Provisions | 6.73 | 6.80 |
| Non-current liabilities total | ||
| Current trade creditors | 23.52 | 17.82 |
| Current owed to group member | 1 442.63 | 1 192.43 |
| Short-term deferred tax liabilities | 131.74 | 70.08 |
| Other non-interest bearing current liabilities | 131.08 | 135.84 |
| Current liabilities total | 1 728.96 | 1 416.18 |
| Balance sheet total (liabilities) | 2 298.71 | 2 234.75 |
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.