Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 686.76 | 6 872.07 | 7 026.39 | ||
| Reduction in value of non-current assets | 18 900.00 | 6 800.00 | -13 657.69 | ||
| EBIT | 6 714.79 | 6 814.27 | 25 586.76 | 13 672.07 | -6 631.30 |
| Other financial income | 12.08 | 12.08 | 352.46 | 189.34 | 167.56 |
| Other financial expenses | -2 546.56 | -2 613.22 | -2 583.51 | -2 855.98 | -5 314.42 |
| Exchange rate differences | 3 829.43 | 3 125.72 | |||
| Pre-tax profit | 8 009.75 | 7 338.85 | 23 355.71 | 11 005.43 | -11 778.16 |
| Income taxes | -1 736.78 | -1 647.99 | -5 177.45 | -2 461.47 | 2 591.19 |
| Net earnings | 6 272.97 | 5 690.86 | 18 178.26 | 8 543.95 | -9 186.96 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 163 266.85 | 166 771.27 | 185 671.27 | 192 471.27 | 179 671.27 |
| Tangible assets total | 163 266.85 | 166 771.27 | 185 671.27 | 192 471.27 | 179 671.27 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 13 090.85 | 10 016.59 | 4 873.72 | ||
| Current other receivables | 16.32 | ||||
| Short term receivables total | 16.32 | 13 090.85 | 10 016.59 | 4 873.72 | |
| Cash and bank deposits | 125.55 | 86.53 | 120.34 | 134.31 | 181.38 |
| Cash and cash equivalents | 125.55 | 86.53 | 120.34 | 134.31 | 181.38 |
| Balance sheet total (assets) | 163 392.39 | 166 874.12 | 198 882.46 | 202 622.17 | 184 726.36 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 13 567.47 | 19 840.44 | 25 531.30 | 43 709.56 | 52 253.51 |
| Profit of the financial year | 6 272.97 | 5 690.86 | 18 178.26 | 8 543.95 | -9 186.96 |
| Shareholders equity total | 19 965.44 | 25 656.30 | 43 834.56 | 52 378.51 | 43 191.55 |
| Provisions | 18 069.61 | 18 924.02 | 23 150.85 | 24 656.58 | 21 830.45 |
| Capital loans | 30 000.00 | 30 000.00 | 30 000.00 | 30 000.00 | 30 000.00 |
| Non-current loans from credit institutions | 67 028.70 | 62 746.22 | 94 049.64 | 88 558.28 | 83 214.98 |
| Non-current liabilities total | 97 028.70 | 92 746.22 | 124 049.64 | 118 558.28 | 113 214.98 |
| Current loans from credit institutions | 4 543.42 | 4 545.63 | 3 660.00 | 3 660.00 | 3 655.37 |
| Current trade creditors | 1.34 | 0.84 | |||
| Current owed to group member | 22 581.00 | 23 049.00 | 202.75 | 376.50 | 515.25 |
| Short-term deferred tax liabilities | 643.91 | 793.58 | 950.62 | 955.75 | 234.93 |
| Other non-interest bearing current liabilities | 560.32 | 1 159.37 | 3 034.04 | 2 035.21 | 2 082.98 |
| Current liabilities total | 28 328.65 | 29 547.59 | 7 847.41 | 7 028.79 | 6 489.37 |
| Balance sheet total (liabilities) | 163 392.39 | 166 874.12 | 198 882.46 | 202 622.17 | 184 726.36 |
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.