Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 97.93 | 213.04 | 193.10 | -52.01 | 135.89 |
| Total depreciation | -51.98 | -55.46 | -3.80 | -3.80 | -3.80 |
| Reduction in value of non-current assets | - 641.46 | - 144.47 | 8.96 | ||
| EBIT | 45.95 | 157.58 | - 189.31 | - 200.28 | 141.04 |
| Other financial income | 7.80 | 7.57 | 12.86 | ||
| Other financial expenses | - 135.89 | - 197.98 | - 274.69 | - 394.00 | - 429.33 |
| Net income from associates (fin.) | 92.31 | 162.80 | 250.38 | 891.32 | -26.67 |
| Pre-tax profit | 10.18 | 129.96 | - 463.61 | 297.04 | - 314.95 |
| Income taxes | 2.58 | -4.13 | 3.03 | 98.96 | 5.42 |
| Net earnings | 12.76 | 125.83 | - 460.58 | 396.00 | - 309.53 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 6 657.83 | 6 606.16 | |||
| Buildings | 5 964.70 | 4 416.34 | 4 425.29 | ||
| Machinery and equipment | 18.68 | 14.88 | 11.08 | 7.28 | 3.48 |
| Tangible assets total | 6 676.51 | 6 621.05 | 5 975.78 | 4 423.62 | 4 428.78 |
| Participating interests | 1 409.54 | 3 272.34 | 6 609.29 | 7 500.61 | 7 473.95 |
| Investments total | 1 409.54 | 3 272.34 | 6 609.29 | 7 500.61 | 7 473.95 |
| Non-current other receivables | 1 200.00 | 2 657.57 | 3 195.43 | 2 495.43 | 2 595.43 |
| Long term receivables total | 1 200.00 | 2 657.57 | 3 195.43 | 2 495.43 | 2 595.43 |
| Inventories total | |||||
| Current amounts owed by group member comp. | 413.87 | 413.87 | |||
| Current owed by particip. interest comp. | 213.87 | 13.87 | 413.87 | ||
| Current other receivables | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 |
| Current deferred tax assets | 70.45 | 62.47 | 69.40 | 165.28 | 124.42 |
| Short term receivables total | 284.56 | 76.58 | 483.50 | 579.39 | 538.53 |
| Cash and bank deposits | 25.29 | 82.78 | 79.64 | 82.09 | 52.72 |
| Cash and cash equivalents | 25.29 | 82.78 | 79.64 | 82.09 | 52.72 |
| Balance sheet total (assets) | 9 595.90 | 12 710.31 | 16 343.65 | 15 081.14 | 15 089.40 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Other reserves | 169.54 | 332.34 | 1 238.15 | 2 129.47 | 2 102.81 |
| Retained earnings | 2 872.91 | 2 722.87 | -1.68 | -1 353.58 | - 930.92 |
| Profit of the financial year | 12.76 | 125.83 | - 460.58 | 396.00 | - 309.53 |
| Shareholders equity total | 3 180.21 | 3 306.03 | 900.89 | 1 296.89 | 987.36 |
| Non-current loans from credit institutions | 3 034.22 | 2 926.04 | 2 158.68 | 2 084.07 | 2 038.83 |
| Non-current liabilities total | 3 034.22 | 2 926.04 | 2 158.68 | 2 084.07 | 2 038.83 |
| Current loans from credit institutions | 107.68 | 107.99 | 767.17 | 76.09 | 58.63 |
| Current owed to group member | 3 203.95 | 6 304.34 | 12 420.76 | 11 519.09 | 11 925.58 |
| Other non-interest bearing current liabilities | 69.84 | 65.90 | 96.15 | 105.00 | 79.00 |
| Current liabilities total | 3 381.47 | 6 478.24 | 13 284.08 | 11 700.18 | 12 063.21 |
| Balance sheet total (liabilities) | 9 595.90 | 12 710.31 | 16 343.65 | 15 081.14 | 15 089.40 |
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.