Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 110.79 | - 221.37 | - 200.80 | -53.28 | -38.38 |
| Total depreciation | -4.33 | -38.78 | -38.78 | -88.47 | - 103.92 |
| EBIT | - 115.13 | - 260.16 | - 239.58 | - 141.74 | - 142.29 |
| Other financial income | 0.00 | 30.33 | 442.69 | 123.49 | 323.03 |
| Other financial expenses | -18.67 | -14.59 | -18.39 | -35.73 | -39.41 |
| Net income from associates (fin.) | 1 178.35 | 1 496.61 | 1 682.41 | 1 744.17 | 2 325.62 |
| Pre-tax profit | 1 044.56 | 1 252.19 | 1 867.13 | 1 690.19 | 2 466.95 |
| Net earnings | 1 044.56 | 1 252.19 | 1 867.13 | 1 690.19 | 2 466.95 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 60.00 | 51.43 | 36.43 | ||
| Intangible assets total | 60.00 | 51.43 | 36.43 | ||
| Land and waters | 3 608.93 | 3 595.93 | 3 921.78 | 3 964.65 | 3 934.68 |
| Buildings | 146.12 | 120.33 | 219.54 | 209.59 | |
| Tangible assets total | 3 608.93 | 3 742.04 | 4 042.11 | 4 184.19 | 4 144.28 |
| Participating interests | 918.69 | 2 415.30 | 947.71 | 981.89 | 1 012.51 |
| Investments total | 918.69 | 2 415.30 | 947.71 | 981.89 | 1 012.51 |
| Non-current loans receivable | 140.00 | 140.00 | 140.00 | 140.00 | |
| Long term receivables total | 140.00 | 140.00 | 140.00 | 140.00 | |
| Inventories total | |||||
| Current trade debtors | 34.10 | 15.31 | 15.31 | ||
| Current owed by particip. interest comp. | 500.00 | ||||
| Current other receivables | 24.86 | 4.05 | 7.46 | 52.51 | 14.25 |
| Current deferred tax assets | 3.34 | 0.19 | |||
| Short term receivables total | 58.96 | 19.36 | 526.12 | 52.70 | 14.25 |
| Other current investments | 545.29 | 680.26 | 1 076.65 | 5 292.80 | |
| Cash and bank deposits | 3 233.66 | 1 939.27 | 4 072.64 | 5 411.18 | 3 422.49 |
| Cash and cash equivalents | 3 233.66 | 2 484.56 | 4 752.90 | 6 487.82 | 8 715.29 |
| Balance sheet total (assets) | 7 820.24 | 8 801.27 | 10 468.84 | 11 898.04 | 14 062.75 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 300.00 | 200.00 | 200.00 | 300.00 | 500.00 |
| Other reserves | 97.29 | 1 593.90 | 126.31 | 160.49 | 191.10 |
| Retained earnings | 6 160.88 | 5 508.83 | 8 028.61 | 9 561.56 | 10 721.14 |
| Profit of the financial year | 1 044.56 | 1 252.19 | 1 867.13 | 1 690.19 | 2 466.95 |
| Shareholders equity total | 7 727.73 | 8 679.92 | 10 347.05 | 11 837.24 | 14 004.18 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 3.45 | ||||
| Current trade creditors | 85.89 | 15.00 | 52.71 | 16.70 | 33.25 |
| Other non-interest bearing current liabilities | 6.63 | 102.90 | 69.07 | 44.09 | 25.32 |
| Current liabilities total | 92.52 | 121.35 | 121.79 | 60.80 | 58.57 |
| Balance sheet total (liabilities) | 7 820.24 | 8 801.27 | 10 468.84 | 11 898.04 | 14 062.75 |
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.