Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 244.56 | 388.05 | 458.35 | 282.54 | 447.45 |
| Employee benefit expenses | -52.88 | - 171.76 | - 242.52 | - 145.23 | - 145.30 |
| Total depreciation | - 105.99 | - 157.04 | - 178.08 | - 140.24 | - 144.86 |
| EBIT | 85.70 | 59.26 | 37.75 | -2.93 | 157.29 |
| Other financial income | 21.11 | 0.03 | 0.03 | 0.03 | |
| Other financial expenses | -87.84 | - 120.79 | -84.29 | -84.08 | -71.65 |
| Net income from associates (fin.) | 564.14 | 619.07 | 1 903.54 | ||
| Pre-tax profit | 583.11 | 557.56 | 1 857.03 | -86.98 | 85.64 |
| Income taxes | -4.89 | 4.63 | 5.43 | ||
| Net earnings | 578.22 | 562.20 | 1 857.03 | -86.98 | 91.08 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 7 557.40 | 7 439.69 | 7 321.99 | 7 549.57 | 7 520.02 |
| Machinery and equipment | 76.60 | 277.17 | 96.78 | 124.61 | 105.80 |
| Tangible assets total | 7 633.99 | 7 716.86 | 7 418.78 | 7 674.18 | 7 625.82 |
| Holdings in group member companies | 141.18 | 141.18 | 141.18 | 141.18 | |
| Participating interests | 402.00 | 402.00 | |||
| Investments total | 402.00 | 543.18 | 141.18 | 141.18 | 141.18 |
| Non-current loans receivable | 141.18 | ||||
| Long term receivables total | 141.18 | ||||
| Inventories total | |||||
| Current trade debtors | 18.50 | 18.80 | 10.75 | 32.22 | 12.78 |
| Current other receivables | 2.72 | 757.47 | 37.01 | 2.68 | |
| Current deferred tax assets | 26.00 | 27.27 | 24.00 | 5.43 | |
| Short term receivables total | 44.49 | 48.79 | 792.22 | 69.24 | 20.90 |
| Cash and bank deposits | 0.46 | ||||
| Cash and cash equivalents | 0.46 | ||||
| Balance sheet total (assets) | 8 221.67 | 8 308.83 | 8 352.64 | 7 884.60 | 7 787.90 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 113.00 | 114.60 | 117.80 | 122.00 |
| Retained earnings | 3 376.86 | 3 842.08 | 4 289.68 | 6 028.90 | 5 819.92 |
| Profit of the financial year | 578.22 | 562.20 | 1 857.03 | -86.98 | 91.08 |
| Shareholders equity total | 4 190.68 | 4 642.28 | 6 386.30 | 6 184.72 | 6 158.00 |
| Provisions | 5.36 | ||||
| Non-current loans from credit institutions | 1 788.88 | 1 695.66 | 1 598.72 | 741.70 | 710.21 |
| Non-current liabilities total | 1 788.88 | 1 695.66 | 1 598.72 | 741.70 | 710.21 |
| Current loans from credit institutions | 1 755.32 | 1 538.97 | 97.54 | 649.82 | 559.73 |
| Current trade creditors | 51.90 | 3.30 | 1.47 | 0.20 | 20.87 |
| Current owed to participating | 113.50 | ||||
| Current owed to group member | 160.88 | 17.02 | 100.00 | 100.00 | |
| Other non-interest bearing current liabilities | 268.65 | 315.12 | 251.58 | 208.17 | 239.09 |
| Current liabilities total | 2 236.74 | 1 970.90 | 367.61 | 958.18 | 919.69 |
| Balance sheet total (liabilities) | 8 221.67 | 8 308.83 | 8 352.64 | 7 884.60 | 7 787.90 |
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.