Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 93.35 | 28.03 | - 125.67 | - 115.86 | 314.90 |
| Employee benefit expenses | -65.99 | -14.70 | -87.52 | -59.13 | - 310.94 |
| Other operating expenses | -1 063.67 | ||||
| Total depreciation | -76.11 | -91.29 | -92.97 | -95.95 | - 101.27 |
| EBIT | -1 112.41 | -77.97 | - 306.16 | - 270.93 | -97.30 |
| Other financial income | 861.25 | 34.13 | 2 041.06 | 22.78 | 4 029.46 |
| Other financial expenses | - 452.09 | -1 721.86 | - 357.16 | -1 754.23 | - 963.08 |
| Income from other inv. held as non-curr. assets | 143.70 | 1 099.88 | 1 833.27 | 2 736.76 | 1 573.06 |
| Net income from associates (fin.) | 142.58 | ||||
| Pre-tax profit | - 559.56 | - 665.82 | 3 353.59 | 734.38 | 4 542.14 |
| Income taxes | 131.05 | 45.66 | - 245.43 | - 119.11 | - 130.64 |
| Net earnings | - 428.51 | - 620.16 | 3 108.16 | 615.28 | 4 411.50 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 16 396.24 | 16 347.45 | 16 276.41 | 16 399.01 | 16 327.96 |
| Buildings | 156.94 | 136.69 | 143.56 | 189.58 | 159.35 |
| Tangible assets total | 16 553.18 | 16 484.14 | 16 419.97 | 16 588.58 | 16 487.32 |
| Holdings in group member companies | 2 391.23 | 89.14 | |||
| Other non-current investments | -0.00 | -0.00 | |||
| Other receivables | -0.00 | ||||
| Investments total | 2 391.23 | 89.14 | -0.00 | -0.00 | |
| Non-current loans receivable | 9 731.94 | 9 731.94 | 10 426.92 | 12 426.92 | 12 426.92 |
| Long term receivables total | 9 731.94 | 9 731.94 | 10 426.92 | 12 426.92 | 12 426.92 |
| Inventories total | |||||
| Current trade debtors | 1.38 | 137.96 | 19.03 | 1.85 | 11.63 |
| Current amounts owed by group member comp. | 1 372.24 | ||||
| Current other receivables | 1 253.11 | 1 081.73 | 1 396.94 | 2 725.64 | 3 357.73 |
| Current deferred tax assets | 235.23 | 256.89 | 31.33 | ||
| Short term receivables total | 2 861.97 | 1 476.58 | 1 447.30 | 2 727.49 | 3 369.37 |
| Other current investments | 12 162.64 | 6 825.96 | 9 151.75 | 9 270.92 | 9 602.12 |
| Cash and bank deposits | - 350.05 | 8 031.98 | 7 632.58 | 4 376.97 | 4 501.92 |
| Cash and cash equivalents | 11 812.59 | 14 857.94 | 16 784.34 | 13 647.89 | 14 104.04 |
| Balance sheet total (assets) | 43 350.90 | 42 639.74 | 45 078.53 | 45 390.89 | 46 387.65 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 54.00 | 55.30 | 56.50 | 57.20 | 58.90 |
| Retained earnings | 29 003.65 | 28 519.84 | 27 843.18 | 30 894.14 | 31 450.52 |
| Profit of the financial year | - 428.51 | - 620.16 | 3 108.16 | 615.28 | 4 411.50 |
| Shareholders equity total | 28 829.14 | 28 154.98 | 31 207.84 | 31 766.62 | 36 120.92 |
| Provisions | -0.00 | ||||
| Non-current loans from credit institutions | 13 871.36 | 13 783.62 | 13 328.54 | 12 871.11 | 10 001.00 |
| Non-current liabilities total | 13 871.36 | 13 783.62 | 13 328.54 | 12 871.11 | 10 001.00 |
| Current loans from credit institutions | 360.50 | 466.05 | 468.38 | 470.73 | |
| Current trade creditors | 65.33 | 40.39 | 40.37 | 40.00 | 40.00 |
| Other non-interest bearing current liabilities | 224.59 | 194.71 | 33.40 | 242.43 | 225.73 |
| Current liabilities total | 650.41 | 701.14 | 542.14 | 753.16 | 265.73 |
| Balance sheet total (liabilities) | 43 350.90 | 42 639.74 | 45 078.53 | 45 390.89 | 46 387.65 |
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.