Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 239.33 | 229.21 | 242.61 | 336.95 | 248.81 |
| Total depreciation | -36.33 | -36.33 | -36.33 | -25.11 | -25.11 |
| EBIT | 203.00 | 192.88 | 206.28 | 311.84 | 223.70 |
| Other financial expenses | -40.82 | -38.94 | -37.88 | -35.52 | -43.17 |
| Pre-tax profit | 162.18 | 153.94 | 168.41 | 276.33 | 180.52 |
| Income taxes | -43.12 | -42.03 | -44.44 | -68.45 | -46.00 |
| Net earnings | 119.06 | 111.91 | 123.96 | 207.88 | 134.52 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 4 754.24 | 4 717.91 | 4 681.58 | 4 445.26 | 4 420.15 |
| Tangible assets total | 4 754.24 | 4 717.91 | 4 681.58 | 4 445.26 | 4 420.15 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 55.64 | 10.66 | 5.43 | 20.54 | 28.22 |
| Cash and cash equivalents | 55.64 | 10.66 | 5.43 | 20.54 | 28.22 |
| Balance sheet total (assets) | 4 809.88 | 4 728.57 | 4 687.01 | 4 465.80 | 4 448.36 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 761.05 | 880.11 | 992.02 | 1 115.98 | 1 323.86 |
| Profit of the financial year | 119.06 | 111.91 | 123.96 | 207.88 | 134.52 |
| Shareholders equity total | 1 005.11 | 1 117.02 | 1 240.98 | 1 448.86 | 1 583.39 |
| Non-current loans from credit institutions | 1 240.18 | 1 153.84 | 1 067.21 | 980.27 | |
| Non-current owed to group member | 2 241.07 | 2 166.07 | 1 787.31 | 2 714.27 | |
| Non-current other liabilities | -2 241.07 | ||||
| Non-current liabilities total | 1 240.18 | 1 153.84 | 3 233.28 | 2 767.58 | 2 714.27 |
| Current loans from credit institutions | 87.00 | 87.00 | 87.00 | 87.00 | |
| Current owed to group member | 2 308.07 | ||||
| Short-term deferred tax liabilities | 43.12 | 42.03 | 44.44 | 68.45 | 49.54 |
| Other non-interest bearing current liabilities | 109.81 | 2 322.38 | 81.31 | 93.91 | 101.16 |
| Accruals and deferred income | 16.60 | 6.30 | |||
| Current liabilities total | 2 564.60 | 2 457.71 | 212.75 | 249.35 | 150.71 |
| Balance sheet total (liabilities) | 4 809.88 | 4 728.57 | 4 687.01 | 4 465.80 | 4 448.36 |
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.