Income statement (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 47.05 | 49.20 | 41.38 | 48.29 | 52.62 |
| Purchases during the financial year | -16.47 | -13.88 | -18.89 | -17.92 | -14.43 |
| External services | -8.18 | -7.86 | -9.28 | -8.71 | -9.58 |
| Gross profit | 22.39 | 27.46 | 13.21 | 21.66 | 28.61 |
| Total depreciation | -24.29 | -24.24 | -23.28 | -22.09 | -22.04 |
| EBIT | -1.90 | 3.22 | -10.07 | -0.43 | 6.58 |
| Other financial income | 0.07 | 0.09 | 0.04 | 0.07 | 0.49 |
| Other financial expenses | -0.53 | -0.51 | -0.95 | -1.37 | -5.04 |
| Pre-tax profit | -2.35 | 2.80 | -10.98 | -1.73 | 2.03 |
| Net earnings | -2.35 | 2.80 | -10.98 | -1.73 | 2.03 |
Assets (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 0.40 | 0.21 | 0.01 | 0.08 | |
| Intangible rights | 2.48 | 2.20 | 1.91 | 1.63 | 1.33 |
| Goodwill | 1.31 | 0.88 | 0.45 | 0.02 | |
| Intangible assets total | 4.19 | 3.29 | 2.37 | 1.65 | 1.41 |
| Land and waters | 2.67 | 2.63 | 4.57 | 4.68 | 4.62 |
| Buildings | 592.45 | 577.99 | 614.45 | 600.60 | 608.56 |
| Machinery and equipment | 0.24 | 0.22 | 0.22 | 0.21 | 0.21 |
| Advance payments and construction in progress | 14.54 | 44.32 | 20.14 | 82.48 | 134.51 |
| Tangible assets total | 609.91 | 625.16 | 639.38 | 687.98 | 747.89 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 2.70 | 3.79 | 3.33 | 4.06 | 4.65 |
| Current amounts owed by group member comp. | 10.23 | 2.89 | 0.03 | 0.42 | 20.92 |
| Current deferred tax assets | 4.99 | 4.99 | 4.99 | 4.99 | 4.99 |
| Short term receivables total | 17.92 | 11.67 | 8.35 | 9.47 | 30.56 |
| Balance sheet total (assets) | 632.02 | 640.12 | 650.10 | 699.10 | 779.86 |
Equity and liabilities (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Other reserves | 1.71 | 1.09 | 0.46 | 0.02 | |
| Retained earnings | 550.00 | 548.26 | 551.69 | 541.14 | 539.43 |
| Profit of the financial year | -2.35 | 2.80 | -10.98 | -1.73 | 2.03 |
| Shareholders equity total | 599.35 | 602.15 | 591.16 | 589.43 | 591.47 |
| Non-current loans from credit institutions | 16.35 | 27.15 | 42.42 | 75.81 | 170.09 |
| Non-current other liabilities | 2.20 | 1.91 | 1.62 | 0.72 | |
| Non-current deferred tax liabilities | 1.33 | 1.04 | |||
| Non-current liabilities total | 18.55 | 29.06 | 44.05 | 77.87 | 171.13 |
| Current loans from credit institutions | 0.79 | 1.06 | 1.45 | 2.09 | 2.11 |
| Advances received | 1.99 | 0.34 | 1.28 | 0.10 | |
| Current trade creditors | 0.01 | 0.01 | 0.01 | 0.01 | |
| Current owed to group member | 10.95 | 7.41 | 12.43 | 27.59 | 13.18 |
| Other non-interest bearing current liabilities | 0.38 | 0.43 | 0.66 | 0.82 | 1.87 |
| Current liabilities total | 14.12 | 8.91 | 14.89 | 31.79 | 17.26 |
| Balance sheet total (liabilities) | 632.02 | 640.12 | 650.10 | 699.10 | 779.86 |
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.