Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 111.50 | 236.28 | 290.94 | 107.33 | 235.39 |
| EBIT | 111.50 | 236.28 | 290.94 | 107.33 | 235.39 |
| Other financial income | 486.75 | 825.46 | |||
| Other financial expenses | - 236.60 | - 286.19 | -10.34 | ||
| Pre-tax profit | - 125.10 | 723.04 | 4.74 | 932.80 | 225.05 |
| Net earnings | - 125.10 | 723.04 | 4.74 | 932.80 | 225.05 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 8 335.00 | 8 335.00 | 8 335.00 | 8 175.00 | 8 175.00 |
| Tangible assets total | 8 335.00 | 8 335.00 | 8 335.00 | 8 175.00 | 8 175.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 1 657.97 | 1 558.62 | 1 777.62 | 1 666.36 | 1 617.52 |
| Short term receivables total | 1 657.97 | 1 558.62 | 1 777.62 | 1 666.36 | 1 617.52 |
| Other current investments | 502.63 | 1 854.13 | 2 502.14 | 4 510.29 | 6 439.87 |
| Cash and bank deposits | 58.81 | 32.69 | 2.74 | 69.18 | 48.73 |
| Cash and cash equivalents | 561.44 | 1 886.82 | 2 504.88 | 4 579.47 | 6 488.60 |
| Balance sheet total (assets) | 10 554.40 | 11 780.44 | 12 617.50 | 14 420.84 | 16 281.12 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Asset revaluation reserve | 3 856.53 | 3 856.53 | 3 856.53 | 3 856.53 | 3 856.53 |
| Shares repurchased | 50.00 | ||||
| Retained earnings | 700.38 | 525.27 | 1 248.31 | 1 253.05 | 2 526.70 |
| Profit of the financial year | - 125.10 | 723.04 | 4.74 | 932.80 | 225.05 |
| Shareholders equity total | 4 556.81 | 5 279.84 | 5 234.58 | 6 167.38 | 6 733.28 |
| Provisions | 848.40 | 848.40 | 848.40 | 848.40 | 848.40 |
| Non-current loans from credit institutions | 4 538.25 | 4 400.11 | 4 753.20 | 4 630.57 | 4 543.56 |
| Non-current liabilities total | 4 538.25 | 4 400.11 | 4 753.20 | 4 630.57 | 4 543.56 |
| Current loans from credit institutions | 159.35 | 210.18 | 900.41 | 953.93 | 1 992.52 |
| Current owed to group member | 630.00 | 469.00 | 1 334.50 | 1 966.00 | |
| Other non-interest bearing current liabilities | 451.59 | 411.91 | 411.91 | 486.06 | 197.36 |
| Current liabilities total | 610.95 | 1 252.09 | 1 781.32 | 2 774.49 | 4 155.88 |
| Balance sheet total (liabilities) | 10 554.40 | 11 780.44 | 12 617.50 | 14 420.84 | 16 281.12 |
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.