Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -3.68 | - 226.72 | - 125.60 |
| Other operating expenses | - 452.48 | ||
| Total depreciation | -1 621.15 | -2 828.13 | |
| EBIT | -1 624.84 | 2 601.42 | - 578.08 |
| Other financial income | 3.12 | ||
| Other financial expenses | -63.34 | - 136.59 | - 169.09 |
| Pre-tax profit | -1 688.17 | 2 464.82 | - 744.06 |
| Income taxes | 370.25 | - 542.45 | 208.38 |
| Net earnings | -1 317.93 | 1 922.38 | - 535.67 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Land and waters | 3 211.72 | ||
| Buildings | 1 600.00 | 6 050.00 | |
| Other tangible assets | -3 211.72 | ||
| Tangible assets total | 1 600.00 | 6 050.00 | |
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 1 621.87 | ||
| Inventories total | 1 621.87 | ||
| Current deferred tax assets | 370.25 | 36.18 | |
| Short term receivables total | 370.25 | 36.18 | |
| Cash and bank deposits | 698.59 | 793.59 | |
| Cash and cash equivalents | 698.59 | 793.59 | |
| Balance sheet total (assets) | 4 290.70 | 6 050.00 | 829.77 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -1 317.93 | 604.45 | |
| Profit of the financial year | -1 317.93 | 1 922.38 | - 535.67 |
| Shareholders equity total | -1 277.93 | 644.45 | 108.78 |
| Provisions | 172.20 | ||
| Non-current liabilities total | |||
| Current loans from credit institutions | 5 844.60 | 3 257.19 | |
| Advances received | 1 400.00 | 30.75 | |
| Current trade creditors | 20.00 | 20.00 | 20.00 |
| Current owed to group member | 1 912.01 | 1 924.58 | 700.09 |
| Other non-interest bearing current liabilities | -3 621.49 | 0.83 | 0.91 |
| Accruals and deferred income | 13.50 | ||
| Current liabilities total | 5 568.63 | 5 233.35 | 720.99 |
| Balance sheet total (liabilities) | 4 290.70 | 6 050.00 | 829.77 |
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.