Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 171.90 | 4 235.66 | 1 407.79 | 8 097.93 | 4 699.49 |
| Other operating expenses | -6.57 | -41.60 | |||
| Total depreciation | - 731.67 | - 749.77 | - 766.32 | - 770.61 | - 794.41 |
| Reduction in value of non-current assets | 481.04 | ||||
| EBIT | 5 433.66 | 3 485.89 | 641.48 | 7 327.32 | 3 863.49 |
| Other financial income | 105.48 | 1 849.32 | 2 694.61 | 566.97 | |
| Other financial expenses | - 796.11 | -1 830.92 | - 940.79 | - 599.37 | -2 504.30 |
| Pre-tax profit | 4 743.02 | 3 504.29 | 2 395.29 | 6 727.96 | 1 926.16 |
| Income taxes | -1 088.27 | - 748.70 | - 379.06 | -1 354.55 | - 195.53 |
| Net earnings | 3 654.75 | 2 755.59 | 2 016.23 | 5 373.40 | 1 730.63 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 41.97 | 4.75 | |||
| Intangible assets total | 41.97 | 4.75 | |||
| Land and waters | 53 087.15 | 53 087.15 | 53 087.15 | 53 087.15 | 53 087.15 |
| Buildings | 13 402.25 | 13 838.67 | 13 838.00 | 13 242.73 | 12 924.32 |
| Advance payments and construction in progress | 3.55 | 80.21 | 50.96 | ||
| Tangible assets total | 66 492.95 | 66 925.82 | 66 925.15 | 66 410.09 | 66 062.43 |
| Investments total | |||||
| Non-curr. owed by group member comp. | 9 000.00 | ||||
| Non-current loans receivable | 3 209.42 | 790.28 | 897.14 | 897.62 | 897.95 |
| Long term receivables total | 3 209.42 | 790.28 | 897.14 | 897.62 | 9 897.95 |
| Semifinished products | 711.17 | 584.03 | 523.76 | ||
| Raw materials and consumables | 218.01 | 70.00 | 70.00 | ||
| Finished products/goods | 4 621.06 | 5 548.06 | 6 484.77 | ||
| Inventories total | 4 839.07 | 711.17 | 6 202.09 | 7 078.53 | |
| Current trade debtors | 1 071.98 | 8.20 | 3 440.20 | 401.50 | |
| Current amounts owed by group member comp. | 225.00 | 4 262.07 | 2 813.84 | ||
| Current other receivables | 4.42 | 47.61 | 1.56 | 1 826.63 | 193.86 |
| Short term receivables total | 1 076.40 | 280.81 | 1.56 | 9 528.89 | 3 409.20 |
| Balance sheet total (assets) | 75 659.82 | 68 001.66 | 68 535.03 | 83 038.70 | 86 448.11 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 2 569.34 | 6 224.09 | 8 979.69 | 10 995.92 | 16 369.32 |
| Profit of the financial year | 3 654.75 | 2 755.59 | 2 016.23 | 5 373.40 | 1 730.63 |
| Shareholders equity total | 6 274.09 | 9 029.69 | 11 045.92 | 16 419.32 | 18 149.95 |
| Provisions | 1 248.00 | 1 157.00 | 1 417.00 | 3 264.00 | 2 339.00 |
| Non-current loans from credit institutions | 59 123.56 | 51 981.94 | 48 915.53 | 48 507.35 | 48 098.56 |
| Non-current owed to group member | 4 500.00 | 4 500.00 | |||
| Non-current liabilities total | 59 123.56 | 51 981.94 | 48 915.53 | 53 007.35 | 52 598.56 |
| Current loans from credit institutions | 2 051.58 | 1 407.56 | 2 285.64 | 4 403.25 | 5 048.02 |
| Current trade creditors | 650.56 | 3.63 | 13.67 | 16.38 | 12.24 |
| Current owed to participating | 7 079.77 | ||||
| Current owed to group member | 4 079.98 | 1 272.19 | 1 202.49 | 9.38 | 123.70 |
| Short-term deferred tax liabilities | 1 082.71 | ||||
| Other non-interest bearing current liabilities | 2 232.05 | 3 149.64 | 3 654.77 | 5 919.02 | 14.16 |
| Current liabilities total | 9 014.17 | 5 833.03 | 7 156.57 | 10 348.03 | 13 360.60 |
| Balance sheet total (liabilities) | 75 659.82 | 68 001.66 | 68 535.03 | 83 038.70 | 86 448.11 |
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.