Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Other operating income | 996.40 | ||
| External services | - 195.15 | ||
| Gross profit | 801.25 | 901.28 | 944.97 |
| Other operating expenses | - 100.00 | ||
| Total depreciation | - 135.17 | - 287.06 | - 339.40 |
| EBIT | 666.08 | 514.22 | 605.56 |
| Other financial income | 1 630.69 | 1 811.67 | 5 986.39 |
| Other financial expenses | -3.56 | -2 401.35 | -2.34 |
| Pre-tax profit | 2 293.21 | -75.47 | 6 589.62 |
| Income taxes | - 504.48 | 16.58 | -1 445.30 |
| Net earnings | 1 788.73 | -58.89 | 5 144.31 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Land and waters | 40 386.91 | 41 252.98 | 41 091.47 |
| Machinery and equipment | 221.18 | 92.88 | 239.82 |
| Tangible assets total | 40 608.08 | 41 345.86 | 41 331.29 |
| Investments total | |||
| Long term receivables total | |||
| Raw materials and consumables | 6.57 | 40.12 | 32.94 |
| Inventories total | 6.57 | 40.12 | 32.94 |
| Current trade debtors | 75.00 | ||
| Prepayments and accrued income | 28.11 | 27.50 | |
| Current other receivables | 88.78 | ||
| Current deferred tax assets | 25.36 | 516.92 | |
| Short term receivables total | 217.25 | 544.42 | |
| Other current investments | 37 145.47 | 34 759.50 | 39 790.60 |
| Cash and bank deposits | 76.31 | 438.03 | |
| Cash and cash equivalents | 37 145.47 | 34 835.81 | 40 228.63 |
| Balance sheet total (assets) | 77 760.13 | 76 439.04 | 82 137.28 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 600.00 | 600.00 | 600.00 |
| Retained earnings | 73 669.64 | 75 458.37 | 75 399.48 |
| Profit of the financial year | 1 788.73 | -58.89 | 5 144.31 |
| Shareholders equity total | 76 058.37 | 75 999.48 | 81 143.80 |
| Provisions | 47.10 | 36.20 | 76.38 |
| Non-current other liabilities | 105.14 | 85.64 | 61.79 |
| Non-current liabilities total | 105.14 | 85.64 | 61.79 |
| Current loans from credit institutions | 942.98 | ||
| Advances received | 12.00 | 12.00 | 12.00 |
| Current trade creditors | 45.72 | 163.68 | 44.50 |
| Current owed to participating | 24.36 | 142.05 | 32.79 |
| Short-term deferred tax liabilities | 443.61 | 714.30 | |
| Other non-interest bearing current liabilities | 80.85 | 51.72 | |
| Current liabilities total | 1 549.52 | 317.72 | 855.31 |
| Balance sheet total (liabilities) | 77 760.13 | 76 439.04 | 82 137.28 |
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.