Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 0.74 | -0.01 | |||
| Total depreciation | -1.27 | -1.27 | -1.27 | -1.27 | -1.27 |
| EBIT | -0.53 | -1.28 | -1.27 | -1.27 | -1.27 |
| Other financial expenses | -0.08 | -0.07 | -0.10 | ||
| Pre-tax profit | -0.53 | -1.35 | -1.33 | -1.36 | -1.27 |
| Income taxes | -0.15 | ||||
| Net earnings | -0.68 | -1.35 | -1.33 | -1.36 | -1.27 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 496.52 | 495.25 | 493.99 | 492.72 | 491.45 |
| Tangible assets total | 496.52 | 495.25 | 493.99 | 492.72 | 491.45 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 13.86 | 11.43 | 11.36 | 11.26 | 11.26 |
| Cash and cash equivalents | 13.86 | 11.43 | 11.36 | 11.26 | 11.26 |
| Balance sheet total (assets) | 510.38 | 506.68 | 505.35 | 503.98 | 502.71 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 168.75 | 168.75 | 168.75 | 168.75 | 168.75 |
| Retained earnings | 339.96 | 339.28 | 337.93 | 336.59 | 335.23 |
| Profit of the financial year | -0.68 | -1.35 | -1.33 | -1.36 | -1.27 |
| Shareholders equity total | 508.03 | 506.68 | 505.35 | 503.98 | 502.71 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 0.15 | ||||
| Other non-interest bearing current liabilities | 2.19 | ||||
| Current liabilities total | 2.35 | ||||
| Balance sheet total (liabilities) | 510.38 | 506.68 | 505.35 | 503.98 | 502.71 |
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.