Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 219.68 | 207.18 | 468.08 | 272.76 | 298.08 |
| EBIT | 219.68 | 207.18 | 468.08 | 272.76 | 298.08 |
| Other financial income | 0.00 | 34.84 | 3.05 | 190.93 | |
| Other financial expenses | - 132.42 | - 129.33 | - 129.41 | - 255.28 | - 264.91 |
| Pre-tax profit | 87.27 | 112.69 | 341.72 | 17.48 | 224.09 |
| Income taxes | -19.21 | -24.90 | -75.39 | -4.60 | -7.41 |
| Net earnings | 68.06 | 87.79 | 266.33 | 12.88 | 216.68 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 8 617.86 | 8 617.86 | 8 617.86 | 8 617.86 | 8 617.86 |
| Tangible assets total | 8 617.86 | 8 617.86 | 8 617.86 | 8 617.86 | 8 617.86 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 59.20 | 292.72 | 83.47 | 83.47 | |
| Current other receivables | 60.36 | ||||
| Current deferred tax assets | 1.40 | 10.59 | |||
| Short term receivables total | 60.36 | 59.20 | 292.72 | 84.87 | 94.06 |
| Cash and bank deposits | 60.14 | 126.14 | 206.22 | 80.16 | 32.88 |
| Cash and cash equivalents | 60.14 | 126.14 | 206.22 | 80.16 | 32.88 |
| Balance sheet total (assets) | 8 738.35 | 8 803.19 | 9 116.79 | 8 782.89 | 8 744.79 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 205.53 | - 137.48 | -49.69 | 216.64 | 229.52 |
| Profit of the financial year | 68.06 | 87.79 | 266.33 | 12.88 | 216.68 |
| Shareholders equity total | -12.48 | 75.31 | 341.64 | 354.52 | 571.20 |
| Non-current owed to group member | 8 590.15 | 8 448.19 | 8 337.89 | 8 007.71 | 7 727.36 |
| Non-current liabilities total | 8 590.15 | 8 448.19 | 8 337.89 | 8 007.71 | 7 727.36 |
| Current loans from credit institutions | 107.00 | 107.00 | 107.00 | 107.00 | |
| Current trade creditors | 4.97 | 6.63 | 7.15 | 7.75 | 6.25 |
| Current owed to participating | 16.00 | 16.00 | 16.00 | ||
| Current owed to group member | 129.08 | 128.12 | 234.45 | 302.12 | 325.32 |
| Short-term deferred tax liabilities | 10.63 | 18.90 | 69.39 | ||
| Other non-interest bearing current liabilities | 3.03 | 3.27 | 3.79 | 7.66 | |
| Current liabilities total | 160.68 | 279.69 | 437.26 | 420.66 | 446.23 |
| Balance sheet total (liabilities) | 8 738.35 | 8 803.19 | 9 116.79 | 8 782.89 | 8 744.79 |
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.