Income statement (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 95.29 | 62.45 | 139.88 | 223.84 | 119.62 |
| Purchases during the financial year | -3.29 | -3.11 | -3.04 | 2.90 | 3.18 |
| External services | -56.52 | -66.40 | -57.38 | 77.38 | 58.81 |
| Gross profit | 35.49 | -7.07 | 79.46 | 143.56 | 57.63 |
| Other operating expenses | -0.27 | ||||
| Total depreciation | -42.91 | -27.16 | -17.30 | -15.20 | -5.56 |
| EBIT | -7.42 | -34.22 | 62.17 | 128.36 | 51.80 |
| Other financial income | 1.05 | 10.16 | |||
| Other financial expenses | -4.40 | -4.36 | -4.43 | -4.81 | -5.07 |
| Pre-tax profit | -11.83 | -38.58 | 57.74 | 124.59 | 56.89 |
| Income taxes | 6.03 | 16.34 | -12.34 | -27.42 | -12.52 |
| Net earnings | -5.80 | -22.25 | 45.40 | 97.17 | 44.38 |
Assets (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 79.69 | 50.44 | 32.12 | 28.23 | 33.42 |
| Tangible assets total | 79.69 | 50.44 | 32.12 | 28.23 | 33.42 |
| Other non-current investments | -26.36 | -27.55 | |||
| Investments total | -26.36 | -27.55 | |||
| Deferred tax assets | 26.36 | 27.55 | |||
| Long term receivables total | 26.36 | 27.55 | |||
| Inventories total | |||||
| Current trade debtors | 3.69 | 3.05 | 0.95 | 70.64 | 7.03 |
| Current amounts owed by group member comp. | 115.73 | 139.18 | 187.29 | 337.12 | 334.62 |
| Current other receivables | 0.01 | 0.01 | |||
| Current deferred tax assets | 13.45 | 29.79 | 22.75 | 26.36 | 27.55 |
| Short term receivables total | 132.87 | 172.02 | 210.99 | 434.12 | 369.20 |
| Balance sheet total (assets) | 212.56 | 222.46 | 243.11 | 462.35 | 402.62 |
Equity and liabilities (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
| Other reserves | 179.23 | 223.61 | |||
| Other restricted equity | 58.91 | 36.66 | 64.00 | ||
| Retained earnings | 5.80 | 22.25 | -27.34 | -97.17 | -44.38 |
| Profit of the financial year | -5.80 | -22.25 | 45.40 | 97.17 | 44.38 |
| Shareholders equity total | 59.91 | 37.66 | 83.06 | 180.23 | 224.61 |
| Provisions | 117.07 | 119.06 | 122.20 | 138.05 | 142.85 |
| Non-current other liabilities | 138.05 | 142.85 | |||
| Non-current liabilities total | 138.05 | 142.85 | |||
| Current trade creditors | 0.04 | ||||
| Current owed to group member | 13.01 | 19.93 | 19.60 | 113.01 | 21.82 |
| Short-term deferred tax liabilities | 2.56 | 16.07 | 31.02 | 13.28 | |
| Other non-interest bearing current liabilities | 20.02 | 45.78 | 2.18 | 0.03 | 0.06 |
| Current liabilities total | 35.58 | 65.74 | 37.85 | 144.06 | 35.16 |
| Balance sheet total (liabilities) | 212.56 | 222.46 | 243.11 | 600.40 | 545.48 |
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.