Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 701.81 | 2 742.18 | 2 394.16 | 1 402.95 | 1 730.51 |
| Reduction in value of non-current assets | - 171.66 | 2 780.00 | 1 740.00 | ||
| EBIT | 2 701.81 | 2 570.52 | 5 174.16 | 1 402.95 | 3 470.51 |
| Other financial income | 492.53 | 286.56 | 3 421.67 | 2 461.39 | 2 148.96 |
| Other financial expenses | -1 011.93 | - 535.29 | - 716.98 | -1 408.43 | -3 751.64 |
| Pre-tax profit | 2 182.41 | 2 321.80 | 7 878.85 | 2 455.92 | 1 867.84 |
| Income taxes | - 500.12 | - 498.00 | -1 737.41 | - 546.37 | - 422.85 |
| Net earnings | 1 682.29 | 1 823.80 | 6 141.44 | 1 909.54 | 1 444.99 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 53 851.66 | 53 680.00 | 56 460.00 | 56 460.00 | 58 200.00 |
| Tangible assets total | 53 851.66 | 53 680.00 | 56 460.00 | 56 460.00 | 58 200.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 61.72 | 0.03 | 160.79 | 204.67 | 48.01 |
| Short term receivables total | 61.72 | 0.03 | 160.79 | 204.67 | 48.01 |
| Cash and bank deposits | 337.16 | 1 570.99 | 1 625.26 | 711.16 | 150.09 |
| Cash and cash equivalents | 337.16 | 1 570.99 | 1 625.26 | 711.16 | 150.09 |
| Balance sheet total (assets) | 54 250.54 | 55 251.02 | 58 246.05 | 57 375.82 | 58 398.10 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 800.00 | ||||
| Retained earnings | 14 226.04 | 15 108.33 | 16 932.13 | 23 073.57 | 24 983.11 |
| Profit of the financial year | 1 682.29 | 1 823.80 | 6 141.44 | 1 909.54 | 1 444.99 |
| Shareholders equity total | 16 408.33 | 18 232.13 | 23 573.57 | 25 483.11 | 26 928.10 |
| Provisions | 4 485.53 | 4 636.03 | 5 315.06 | 5 858.32 | 5 818.75 |
| Non-current loans from credit institutions | 30 764.80 | 29 451.47 | 26 040.86 | 23 314.83 | 23 293.94 |
| Non-current liabilities total | 30 764.80 | 29 451.47 | 26 040.86 | 23 314.83 | 23 293.94 |
| Current bonds | 1 342.92 | 1 080.96 | 1 546.69 | ||
| Current loans from credit institutions | 1 014.64 | 1 023.84 | 652.75 | 693.12 | 520.10 |
| Short-term deferred tax liabilities | 44.61 | 320.50 | 1 320.89 | 945.49 | 290.52 |
| Other non-interest bearing current liabilities | 1 532.62 | 1 587.05 | |||
| Current liabilities total | 2 591.88 | 2 931.40 | 3 316.57 | 2 719.56 | 2 357.30 |
| Balance sheet total (liabilities) | 54 250.54 | 55 251.02 | 58 246.05 | 57 375.82 | 58 398.10 |
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.