Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 148.65 | 152.35 | 157.52 | 158.16 | 153.61 |
| Total depreciation | -55.00 | -55.00 | -55.00 | -55.00 | -55.00 |
| EBIT | 93.65 | 97.35 | 102.52 | 103.16 | 98.61 |
| Other financial income | 5.27 | 7.60 | 8.21 | 10.76 | 15.23 |
| Other financial expenses | -0.95 | -0.77 | -0.96 | -0.19 | |
| Pre-tax profit | 98.92 | 104.00 | 109.95 | 112.96 | 113.65 |
| Income taxes | -21.76 | -23.02 | -24.21 | -27.94 | -25.00 |
| Net earnings | 77.16 | 80.98 | 85.75 | 85.01 | 88.66 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 014.86 | 959.86 | 904.86 | 849.86 | 794.86 |
| Tangible assets total | 1 014.86 | 959.86 | 904.86 | 849.86 | 794.86 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 151.61 | 235.79 | 182.91 | 296.37 | 472.61 |
| Current other receivables | -0.00 | ||||
| Short term receivables total | 151.61 | 235.79 | 182.91 | 296.37 | 472.61 |
| Cash and bank deposits | 118.61 | 96.76 | 63.92 | 56.63 | 48.45 |
| Cash and cash equivalents | 118.61 | 96.76 | 63.92 | 56.63 | 48.45 |
| Balance sheet total (assets) | 1 285.08 | 1 292.42 | 1 151.69 | 1 202.86 | 1 315.91 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 80.00 | 250.00 | |||
| Retained earnings | 827.78 | 654.94 | 735.92 | 821.67 | 906.68 |
| Profit of the financial year | 77.16 | 80.98 | 85.75 | 85.01 | 88.66 |
| Shareholders equity total | 1 109.94 | 1 110.92 | 946.67 | 1 031.68 | 1 120.34 |
| Provisions | 27.34 | 29.26 | 31.18 | 33.10 | 35.02 |
| Non-current liabilities total | |||||
| Current trade creditors | 8.80 | 10.80 | 10.80 | 10.80 | 10.00 |
| Current owed to group member | 3.01 | 26.22 | |||
| Short-term deferred tax liabilities | 18.41 | 21.10 | 22.29 | 23.01 | 23.08 |
| Other non-interest bearing current liabilities | 120.59 | 120.34 | 140.75 | 101.26 | 101.26 |
| Current liabilities total | 147.80 | 152.24 | 173.84 | 138.08 | 160.56 |
| Balance sheet total (liabilities) | 1 285.08 | 1 292.42 | 1 151.69 | 1 202.86 | 1 315.91 |
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.