Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 164.02 | 349.81 | 425.63 | 449.85 | 312.31 |
| Employee benefit expenses | - 101.89 | -29.39 | |||
| Total depreciation | -88.73 | -88.66 | -86.51 | -87.99 | - 447.16 |
| EBIT | 75.29 | 261.16 | 237.22 | 332.47 | - 134.85 |
| Other financial income | 5.50 | ||||
| Other financial expenses | - 225.23 | - 213.64 | - 177.77 | - 212.94 | -75.30 |
| Pre-tax profit | - 149.94 | 47.52 | 59.45 | 119.53 | - 204.65 |
| Income taxes | -4.43 | -39.68 | -32.11 | -45.65 | 24.52 |
| Net earnings | - 154.38 | 7.84 | 27.34 | 73.88 | - 180.14 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 6 538.41 | 6 455.77 | 6 477.79 | 6 448.99 | |
| Buildings | 395.38 | 809.28 | 7 815.61 | 7 373.25 | |
| Machinery and equipment | 96.15 | 17.60 | 12.80 | 8.00 | |
| Other tangible assets | 0.00 | -6 448.99 | |||
| Tangible assets total | 6 538.41 | 6 947.30 | 7 304.67 | 7 828.41 | 7 381.25 |
| Other receivables | 0.00 | -0.00 | |||
| Investments total | 0.00 | -0.00 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 12.76 | 47.98 | 86.18 | ||
| Prepayments and accrued income | 8.70 | 14.38 | 114.38 | 26.81 | 44.94 |
| Current other receivables | 85.83 | 53.10 | 130.28 | 98.20 | 236.67 |
| Current deferred tax assets | 2.61 | ||||
| Short term receivables total | 97.14 | 67.47 | 257.42 | 172.99 | 367.79 |
| Cash and bank deposits | 616.82 | 87.06 | |||
| Cash and cash equivalents | 616.82 | 87.06 | |||
| Balance sheet total (assets) | 7 252.37 | 7 014.77 | 7 562.09 | 8 001.40 | 7 836.11 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 135.23 | 210.39 | 218.24 | 245.57 | 319.45 |
| Profit of the financial year | - 154.38 | 7.84 | 27.34 | 73.88 | - 180.14 |
| Shareholders equity total | - 239.61 | 268.24 | 295.57 | 369.45 | 189.31 |
| Provisions | 11.08 | 17.52 | 28.88 | 4.36 | |
| Non-current loans from credit institutions | 2 247.73 | 2 027.13 | 1 792.42 | 1 560.58 | 832.88 |
| Non-current liabilities total | 2 247.73 | 2 027.13 | 1 792.42 | 1 560.58 | 832.88 |
| Current loans from credit institutions | 359.73 | 342.00 | 321.28 | 290.00 | 38.73 |
| Current trade creditors | 36.88 | 6.90 | 34.17 | 75.64 | 191.74 |
| Current owed to group member | 4 800.68 | 4 286.96 | 5 026.28 | 5 390.86 | 6 397.15 |
| Other non-interest bearing current liabilities | 46.96 | 66.97 | 68.34 | 285.98 | 181.94 |
| Accruals and deferred income | 5.50 | 6.50 | |||
| Current liabilities total | 5 244.25 | 4 708.33 | 5 456.56 | 6 042.49 | 6 809.55 |
| Balance sheet total (liabilities) | 7 252.37 | 7 014.77 | 7 562.09 | 8 001.40 | 7 836.11 |
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.