Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 19.03 | -11.00 | -27.12 | 211.13 | 304.75 |
| Employee benefit expenses | -35.00 | ||||
| Total depreciation | -2.23 | -3.94 | -3.08 | -3.08 | -3.08 |
| EBIT | 16.80 | -14.94 | -30.20 | 208.04 | 266.67 |
| Other financial expenses | -62.45 | -35.64 | -44.94 | - 105.21 | - 225.99 |
| Pre-tax profit | -45.65 | -50.58 | -75.14 | 102.83 | 40.68 |
| Income taxes | 4.92 | 11.58 | 16.53 | -22.63 | 6.69 |
| Net earnings | -40.73 | -39.00 | -58.61 | 80.20 | 47.38 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 5 035.73 | 5 031.80 | 5 028.71 | 5 025.63 | 5 022.55 |
| Tangible assets total | 5 035.73 | 5 031.80 | 5 028.71 | 5 025.63 | 5 022.55 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 4.92 | 10.22 | |||
| Current other receivables | 19.14 | 6.80 | |||
| Current deferred tax assets | 4.92 | 11.58 | 17.89 | 2.71 | 3.39 |
| Short term receivables total | 4.92 | 35.63 | 34.91 | 2.71 | 3.39 |
| Balance sheet total (assets) | 5 040.65 | 5 067.43 | 5 063.62 | 5 028.34 | 5 025.94 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -40.73 | -79.73 | - 138.34 | -58.14 | |
| Profit of the financial year | -40.73 | -39.00 | -58.61 | 80.20 | 47.38 |
| Shareholders equity total | -0.73 | -39.73 | -98.34 | -18.14 | 29.24 |
| Non-current loans from credit institutions | 3 412.80 | 3 353.29 | 3 293.52 | 3 236.40 | 3 229.41 |
| Non-current liabilities total | 3 412.80 | 3 353.29 | 3 293.52 | 3 236.40 | 3 229.41 |
| Current loans from credit institutions | 229.38 | 188.66 | 124.36 | 462.79 | 443.67 |
| Advances received | 15.20 | 15.20 | 15.20 | 15.20 | 15.20 |
| Current owed to participating | 406.00 | 409.01 | 610.88 | 218.20 | 245.94 |
| Current owed to group member | 1 088.00 | 970.08 | 1 008.88 | ||
| Short-term deferred tax liabilities | 7.46 | 1.44 | |||
| Other non-interest bearing current liabilities | 978.00 | 1 141.00 | 30.00 | 136.35 | 52.16 |
| Current liabilities total | 1 628.58 | 1 753.87 | 1 868.44 | 1 810.08 | 1 767.29 |
| Balance sheet total (liabilities) | 5 040.65 | 5 067.43 | 5 063.62 | 5 028.34 | 5 025.94 |
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.