Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 39.69 | 74.45 | 110.39 | 184.21 | 39.34 |
| Total depreciation | -57.60 | -58.48 | -58.04 | -58.04 | -49.74 |
| EBIT | -17.91 | 15.96 | 52.35 | 126.17 | -10.41 |
| Other financial income | 5.71 | 1.98 | 65.13 | ||
| Other financial expenses | -3.37 | -15.52 | -24.48 | -55.25 | - 158.73 |
| Pre-tax profit | -15.58 | 2.42 | 27.87 | 70.91 | - 104.01 |
| Income taxes | 29.64 | -0.26 | -15.08 | -32.25 | 22.88 |
| Net earnings | 14.06 | 2.16 | 12.79 | 38.66 | -81.13 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 731.73 | 1 693.55 | 1 655.80 | 1 618.06 | 1 580.32 |
| Machinery and equipment | 72.89 | 52.59 | 32.30 | 12.00 | |
| Tangible assets total | 1 804.62 | 1 746.14 | 1 688.10 | 1 630.06 | 1 580.32 |
| Other receivables | 56.50 | 1.61 | 1.61 | ||
| Investments total | 56.50 | 1.61 | 1.61 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 506.00 | 426.17 | 28.07 | 32.10 | 33.87 |
| Current amounts owed by group member comp. | 1 134.77 | 1 484.56 | 1 524.85 | 1 733.27 | 1 693.10 |
| Current owed by particip. interest comp. | 117.30 | 117.11 | 117.88 | 118.47 | 353.73 |
| Current other receivables | 45.68 | 30.00 | 0.00 | 0.01 | 0.01 |
| Short term receivables total | 1 803.75 | 2 057.83 | 1 670.80 | 1 883.85 | 2 080.71 |
| Cash and bank deposits | 45.57 | 179.63 | 602.88 | 471.49 | 264.62 |
| Cash and cash equivalents | 45.57 | 179.63 | 602.88 | 471.49 | 264.62 |
| Balance sheet total (assets) | 3 653.94 | 4 040.10 | 3 961.78 | 3 987.01 | 3 927.26 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 776.94 | - 762.88 | - 760.72 | - 747.93 | - 709.27 |
| Profit of the financial year | 14.06 | 2.16 | 12.79 | 38.66 | -81.13 |
| Shareholders equity total | - 637.88 | - 635.72 | - 622.93 | - 584.27 | - 665.40 |
| Provisions | 57.98 | 58.24 | 73.33 | 95.94 | 73.06 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.20 | ||||
| Current trade creditors | 15.00 | 15.00 | |||
| Current owed to participating | 14.58 | ||||
| Current owed to group member | 4 218.65 | 4 577.55 | 4 489.68 | 4 432.40 | 4 423.71 |
| Short-term deferred tax liabilities | 9.64 | 9.64 | |||
| Other non-interest bearing current liabilities | 25.03 | 21.71 | 18.73 | 86.24 | |
| Current liabilities total | 4 233.84 | 4 617.58 | 4 511.39 | 4 475.34 | 4 519.59 |
| Balance sheet total (liabilities) | 3 653.94 | 4 040.10 | 3 961.78 | 3 987.01 | 3 927.26 |
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.