Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 226.84 | 3 861.66 | 3 002.07 | 2 368.97 | 2 892.31 |
| Reduction in value of non-current assets | 7 500.00 | 26 265.34 | 23 472.23 | 10 033.07 | 32 542.00 |
| EBIT | 10 726.84 | 30 127.00 | 26 474.30 | 12 402.04 | 35 434.31 |
| Other financial income | 59.94 | 84.70 | |||
| Other financial expenses | -2 529.20 | -2 647.56 | -2 673.02 | -3 886.15 | -5 275.33 |
| Pre-tax profit | 8 197.64 | 27 479.44 | 23 861.22 | 8 600.59 | 30 158.98 |
| Income taxes | -2 033.85 | -4 330.12 | -2 794.03 | -2 003.86 | -5 421.80 |
| Net earnings | 6 163.78 | 23 149.32 | 21 067.19 | 6 596.74 | 24 737.19 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 183 364.42 | 219 780.00 | 207 274.37 | 232 387.85 | 264 497.75 |
| Tangible assets total | 183 364.42 | 219 780.00 | 207 274.37 | 232 387.85 | 264 497.75 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 424.17 | ||||
| Current other receivables | 500.75 | 627.49 | 63.29 | 140.60 | 301.20 |
| Current deferred tax assets | 6 332.50 | ||||
| Short term receivables total | 500.75 | 627.49 | 7 819.96 | 140.60 | 301.20 |
| Cash and bank deposits | 16 545.26 | 6 659.16 | 7 532.29 | 3 238.30 | |
| Cash and cash equivalents | 16 545.26 | 6 659.16 | 7 532.29 | 3 238.30 | |
| Balance sheet total (assets) | 200 410.44 | 227 066.65 | 222 626.62 | 235 766.75 | 264 798.96 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 500.00 | 1 500.00 | 1 500.00 | 1 500.00 | 1 500.00 |
| Retained earnings | 71 692.89 | 77 856.68 | 101 006.00 | 122 073.19 | 128 669.92 |
| Profit of the financial year | 6 163.78 | 23 149.32 | 21 067.19 | 6 596.74 | 24 737.19 |
| Shareholders equity total | 79 356.68 | 102 506.00 | 123 573.19 | 130 169.92 | 154 907.11 |
| Provisions | 19 327.81 | 23 625.88 | 26 342.14 | 21 510.78 | 26 905.30 |
| Non-current loans from credit institutions | 72 464.35 | 71 879.76 | 41 431.21 | 58 833.13 | 55 810.00 |
| Non-current liabilities total | 72 464.35 | 71 879.76 | 41 431.21 | 58 833.13 | 55 810.00 |
| Current loans from credit institutions | 2 387.79 | 833.25 | 2 143.62 | 1 490.00 | 3 468.43 |
| Current trade creditors | 75.46 | 75.45 | 95.67 | 2 617.53 | 570.27 |
| Current owed to participating | 21 381.83 | 28 146.31 | 29 040.80 | 20 642.67 | 23 137.85 |
| Short-term deferred tax liabilities | 502.72 | ||||
| Other non-interest bearing current liabilities | 5 416.51 | ||||
| Current liabilities total | 29 261.60 | 29 055.02 | 31 280.09 | 25 252.92 | 27 176.55 |
| Balance sheet total (liabilities) | 200 410.44 | 227 066.65 | 222 626.62 | 235 766.75 | 264 798.96 |
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.