Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | ||||
Gross profit | 128.23 | 318.80 | 733.40 | 2.80 |
Total depreciation | -55.00 | -55.00 | -55.00 | |
EBIT | 128.23 | 263.80 | 678.40 | -52.20 |
Other financial income | 69.64 | 78.46 | ||
Other financial expenses | -1.01 | - 190.07 | -31.25 | -1.16 |
Pre-tax profit | 127.22 | 73.73 | 716.79 | 25.10 |
Income taxes | -26.58 | -9.68 | - 166.58 | 18.50 |
Net earnings | 100.65 | 64.05 | 550.21 | 43.60 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 2 995.00 | 2 995.00 | 3 250.62 | 4 650.00 | 7 995.00 |
Machinery and equipment | 165.00 | 110.00 | 55.00 | ||
Tangible assets total | 2 995.00 | 2 995.00 | 3 415.62 | 4 760.00 | 8 050.00 |
Other receivables | 324.59 | ||||
Investments total | 324.59 | ||||
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 52.50 | ||||
Current other receivables | 1 402.96 | 751.36 | |||
Current deferred tax assets | 1.56 | 18.50 | |||
Short term receivables total | 54.06 | 1 402.96 | 769.86 | ||
Cash and bank deposits | 93.40 | 1.80 | |||
Cash and cash equivalents | 93.40 | 1.80 | |||
Balance sheet total (assets) | 2 995.00 | 2 995.00 | 3 469.68 | 6 256.36 | 9 146.25 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Retained earnings | - 129.15 | - 129.15 | -28.50 | 35.55 | 585.76 |
Profit of the financial year | 100.65 | 64.05 | 550.21 | 43.60 | |
Shareholders equity total | -4.15 | 96.50 | 160.55 | 710.76 | 754.36 |
Provisions | 165.03 | 165.03 | |||
Non-current loans from credit institutions | 7 700.00 | ||||
Non-current other liabilities | 2 700.00 | 2 700.00 | |||
Non-current deferred tax liabilities | 28.50 | ||||
Non-current liabilities total | 2 700.00 | 2 700.00 | 7 728.50 | ||
Current trade creditors | 0.74 | 12.00 | 14.75 | ||
Current owed to participating | 73.74 | 94.00 | 1.29 | 1.29 | |
Short-term deferred tax liabilities | 26.58 | 15.93 | |||
Other non-interest bearing current liabilities | 225.41 | 171.92 | 3 198.45 | 5 367.28 | 482.32 |
Current liabilities total | 299.14 | 198.50 | 3 309.13 | 5 380.57 | 498.37 |
Balance sheet total (liabilities) | 2 995.00 | 2 995.00 | 3 469.68 | 6 256.36 | 9 146.25 |
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.