Didn't find the company you were looking for? Our full system contains all Danish companies, including comprehensive credit risk reports. Register here to get started.
You can find text and video tutorials here that explain how to use our system.
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 46 203.00 | ||||
| Other operating income | 14.00 | ||||
| Change in stocks | 160 227.00 | ||||
| External services | -16 327.00 | ||||
| Gross profit | 190 117.00 | 25 828.00 | 9 200.00 | 14 695.00 | 17 965.00 |
| Employee benefit expenses | - 820.00 | -1 005.00 | - 837.00 | - 828.00 | - 821.00 |
| Total depreciation | -1 583.00 | - 186.00 | - 198.00 | - 198.00 | - 198.00 |
| Reduction in value of non-current assets | 1 679.00 | 44 240.00 | 24 809.00 | -19 688.00 | |
| EBIT | 187 714.00 | 26 316.00 | 52 405.00 | 38 478.00 | -2 742.00 |
| Other financial income | 212.00 | 419.00 | 2 907.00 | -81.00 | |
| Other financial expenses | -36 745.00 | -36 981.00 | -29 379.00 | -18 307.00 | -16 442.00 |
| Pre-tax profit | 151 181.00 | -10 246.00 | 25 933.00 | 20 090.00 | -19 184.00 |
| Income taxes | -34 444.00 | 2 556.00 | -8 756.00 | -4 216.00 | 4 069.00 |
| Net earnings | 116 737.00 | -7 690.00 | 17 177.00 | 15 874.00 | -15 115.00 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 11 690.00 | 11 510.00 | 11 330.00 | 11 150.00 | 10 970.00 |
| Buildings | 1 419 514.00 | 1 522 188.00 | 796 298.00 | 875 399.00 | 857 599.00 |
| Machinery and equipment | 54.00 | 76.00 | 121.00 | 103.00 | 85.00 |
| Tangible assets total | 1 431 258.00 | 1 533 774.00 | 807 749.00 | 886 652.00 | 868 654.00 |
| Other receivables | 250.00 | 250.00 | 250.00 | 260.00 | 260.00 |
| Investments total | 250.00 | 250.00 | 250.00 | 260.00 | 260.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 601.00 | 527.00 | 400.00 | 2 418.00 | 1 126.00 |
| Prepayments and accrued income | 2 780.00 | 2 107.00 | 918.00 | 305.00 | 279.00 |
| Current other receivables | 15 330.00 | 6 240.00 | 29 609.00 | 9 509.00 | 2 913.00 |
| Current deferred tax assets | 9 187.00 | ||||
| Short term receivables total | 27 898.00 | 8 874.00 | 30 927.00 | 12 232.00 | 4 318.00 |
| Cash and bank deposits | 7 552.00 | 20 695.00 | 921.00 | 1 224.00 | 1 513.00 |
| Cash and cash equivalents | 7 552.00 | 20 695.00 | 921.00 | 1 224.00 | 1 513.00 |
| Balance sheet total (assets) | 1 466 958.00 | 1 563 593.00 | 839 847.00 | 900 368.00 | 874 745.00 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 858.00 | 115 879.00 | 108 188.00 | 126 008.00 | 141 882.00 |
| Profit of the financial year | 116 737.00 | -7 690.00 | 17 177.00 | 15 874.00 | -15 115.00 |
| Shareholders equity total | 116 004.00 | 108 314.00 | 125 490.00 | 142 007.00 | 126 892.00 |
| Provisions | 76 447.00 | 68 259.00 | 32 488.00 | 36 206.00 | 34 904.00 |
| Non-current loans from credit institutions | 589 890.00 | 566 783.00 | 312 567.00 | 331 045.00 | 320 837.00 |
| Non-current owed to group member | 619 477.00 | 651 985.00 | 326 743.00 | 340 031.00 | 353 858.00 |
| Non-current other liabilities | 5 372.00 | 5 506.00 | |||
| Non-current liabilities total | 1 214 739.00 | 1 224 274.00 | 639 310.00 | 671 076.00 | 674 695.00 |
| Current loans from credit institutions | 28 187.00 | 81 238.00 | 8 690.00 | 9 629.00 | 10 650.00 |
| Advances received | 1 919.00 | 2 003.00 | 2 919.00 | 2 702.00 | 2 470.00 |
| Current trade creditors | 9 711.00 | 26 888.00 | 4 358.00 | 4 404.00 | 5 154.00 |
| Current owed to group member | 34 638.00 | ||||
| Short-term deferred tax liabilities | 6 938.00 | 5 649.00 | 2 247.00 | 2 247.00 | |
| Other non-interest bearing current liabilities | 13 013.00 | 12 330.00 | 24 345.00 | 32 097.00 | 19 980.00 |
| Current liabilities total | 59 768.00 | 162 746.00 | 42 559.00 | 51 079.00 | 38 254.00 |
| Balance sheet total (liabilities) | 1 466 958.00 | 1 563 593.00 | 839 847.00 | 900 368.00 | 874 745.00 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
... and more!
No registration needed.