Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 430.00 | 451.00 | 438.00 | 567.00 | 443.25 |
| Total depreciation | -23.00 | -21.00 | -17.00 | -17.00 | -17.05 |
| EBIT | 407.00 | 430.00 | 421.00 | 550.00 | 426.20 |
| Other financial income | 1.46 | ||||
| Other financial expenses | - 107.00 | -84.00 | -77.00 | -73.00 | -67.37 |
| Pre-tax profit | 300.00 | 346.00 | 344.00 | 477.00 | 360.29 |
| Income taxes | -66.00 | -76.00 | -76.00 | - 105.00 | -79.26 |
| Net earnings | 234.00 | 270.00 | 268.00 | 372.00 | 281.03 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 6 619.00 | 6 601.00 | 6 583.00 | 6 566.00 | 6 550.10 |
| Machinery and equipment | 3.00 | ||||
| Tangible assets total | 6 622.00 | 6 601.00 | 6 583.00 | 6 566.00 | 6 550.10 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 113.00 | 55.00 | 55.00 | 54.60 | |
| Inventories total | 113.00 | 55.00 | 55.00 | 54.60 | |
| Current amounts owed by group member comp. | 393.00 | 35.00 | |||
| Current other receivables | 103.00 | ||||
| Short term receivables total | 393.00 | 103.00 | 35.00 | ||
| Cash and bank deposits | 364.00 | 253.00 | 258.00 | 362.00 | 365.02 |
| Cash and cash equivalents | 364.00 | 253.00 | 258.00 | 362.00 | 365.02 |
| Balance sheet total (assets) | 7 379.00 | 7 070.00 | 6 931.00 | 6 983.00 | 6 969.72 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 333.00 | 1 333.00 | 1 333.00 | 1 333.00 | 1 333.30 |
| Asset revaluation reserve | 1 825.00 | 1 825.00 | 1 825.00 | 1 825.00 | 1 825.43 |
| Shares repurchased | 233.00 | 302.00 | 268.00 | 372.00 | 281.03 |
| Retained earnings | - 202.00 | - 270.00 | - 268.00 | - 372.00 | - 281.03 |
| Profit of the financial year | 234.00 | 270.00 | 268.00 | 372.00 | 281.03 |
| Shareholders equity total | 3 423.00 | 3 460.00 | 3 426.00 | 3 530.00 | 3 439.76 |
| Provisions | 584.00 | 595.00 | 610.00 | 624.00 | 637.32 |
| Non-current loans from credit institutions | 2 771.00 | 2 551.00 | 2 401.00 | 2 251.00 | 2 101.68 |
| Non-current liabilities total | 2 771.00 | 2 551.00 | 2 401.00 | 2 251.00 | 2 101.68 |
| Current loans from credit institutions | 81.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Current owed to group member | 147.00 | 86.00 | 39.00 | 337.99 | |
| Short-term deferred tax liabilities | 52.00 | 63.00 | 62.00 | 91.00 | 65.60 |
| Other non-interest bearing current liabilities | 321.00 | 165.00 | 282.00 | 298.00 | 237.37 |
| Current liabilities total | 601.00 | 464.00 | 494.00 | 578.00 | 790.97 |
| Balance sheet total (liabilities) | 7 379.00 | 7 070.00 | 6 931.00 | 6 983.00 | 6 969.72 |
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.