Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -2.35 | -82.56 | -53.19 | -84.35 | - 162.67 |
| Total depreciation | -8.63 | -4.31 | |||
| EBIT | -10.97 | -86.87 | -53.19 | -84.35 | - 162.67 |
| Other financial income | 0.58 | 0.47 | |||
| Other financial expenses | -5.63 | -5.52 | -32.83 | -57.87 | -58.05 |
| Pre-tax profit | -16.02 | -91.92 | -86.02 | - 142.22 | - 220.72 |
| Income taxes | 3.52 | 20.22 | 18.92 | 31.10 | 48.46 |
| Net earnings | -12.50 | -71.70 | -67.09 | - 111.12 | - 172.26 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 362.31 | 2 362.31 | 4 762.31 | 4 762.31 | 4 762.31 |
| Machinery and equipment | 4.31 | 45.00 | |||
| Tangible assets total | 2 366.62 | 2 362.31 | 4 762.31 | 4 762.31 | 4 807.31 |
| Investments total | |||||
| Deferred tax assets | 1.30 | 31.10 | 79.55 | ||
| Long term receivables total | 1.30 | 31.10 | 79.55 | ||
| Inventories total | |||||
| Current amounts owed by group member comp. | 24.20 | 27.04 | 21.52 | ||
| Current other receivables | 8.50 | 8.50 | 8.50 | 11.90 | 8.50 |
| Current deferred tax assets | 2.38 | 21.52 | 18.92 | ||
| Short term receivables total | 35.07 | 57.06 | 48.95 | 11.90 | 8.50 |
| Cash and bank deposits | 0.13 | 2.71 | 7.52 | 22.84 | 154.39 |
| Cash and cash equivalents | 0.13 | 2.71 | 7.52 | 22.84 | 154.39 |
| Balance sheet total (assets) | 2 403.13 | 2 422.08 | 4 818.78 | 4 828.14 | 5 049.75 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 130.00 | 130.00 | 130.00 | 130.00 | 130.00 |
| Retained earnings | 2 051.55 | 2 039.06 | 1 967.36 | 1 900.27 | 1 789.15 |
| Profit of the financial year | -12.50 | -71.70 | -67.09 | - 111.12 | - 172.26 |
| Shareholders equity total | 2 169.06 | 2 097.36 | 2 030.27 | 1 919.15 | 1 746.88 |
| Non-current liabilities total | |||||
| Current trade creditors | 2.53 | ||||
| Current owed to participating | 230.32 | 320.97 | |||
| Current owed to group member | 2 763.67 | 2 818.94 | |||
| Other non-interest bearing current liabilities | 3.75 | 3.75 | 2 788.51 | 145.33 | 481.39 |
| Current liabilities total | 234.07 | 324.72 | 2 788.51 | 2 909.00 | 3 302.87 |
| Balance sheet total (liabilities) | 2 403.13 | 2 422.08 | 4 818.78 | 4 828.14 | 5 049.75 |
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.