Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 178.50 | 185.00 | 174.00 | 121.00 | 156.43 |
| Total depreciation | -10.00 | -10.00 | -15.00 | -15.00 | -15.00 |
| EBIT | 168.50 | 175.00 | 159.00 | 106.00 | 141.43 |
| Other financial income | 2.04 | ||||
| Other financial expenses | -65.81 | -66.00 | -87.00 | -85.00 | -79.39 |
| Pre-tax profit | 102.69 | 109.00 | 72.00 | 21.00 | 64.07 |
| Income taxes | -22.56 | -16.00 | -16.00 | -5.00 | -14.34 |
| Net earnings | 80.13 | 93.00 | 56.00 | 16.00 | 49.73 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 720.00 | 1 710.00 | 1 945.00 | 1 930.00 | 1 915.00 |
| Tangible assets total | 1 720.00 | 1 710.00 | 1 945.00 | 1 930.00 | 1 915.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 28.00 | 27.00 | 25.82 | ||
| Current other receivables | 17.00 | 0.15 | |||
| Current deferred tax assets | 17.23 | 9.00 | 12.00 | 15.00 | 18.70 |
| Short term receivables total | 17.23 | 9.00 | 40.00 | 59.00 | 44.67 |
| Cash and bank deposits | 852.39 | 926.00 | 619.00 | 592.00 | 563.40 |
| Cash and cash equivalents | 852.39 | 926.00 | 619.00 | 592.00 | 563.40 |
| Balance sheet total (assets) | 2 589.62 | 2 645.00 | 2 604.00 | 2 581.00 | 2 523.07 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 113.00 | ||||
| Retained earnings | 188.20 | 156.00 | 248.00 | 304.00 | 320.14 |
| Profit of the financial year | 80.13 | 93.00 | 56.00 | 16.00 | 49.73 |
| Shareholders equity total | 348.33 | 442.00 | 384.00 | 400.00 | 449.86 |
| Non-current loans from credit institutions | 2 097.89 | 2 040.00 | 1 990.00 | 1 917.00 | 1 844.53 |
| Non-current liabilities total | 2 097.89 | 2 040.00 | 1 990.00 | 1 917.00 | 1 844.53 |
| Current loans from credit institutions | 60.00 | 60.00 | 71.00 | 72.00 | 72.65 |
| Short-term deferred tax liabilities | 7.00 | 19.00 | 4.00 | 9.64 | |
| Other non-interest bearing current liabilities | 83.41 | 96.00 | 140.00 | 188.00 | 146.38 |
| Current liabilities total | 143.41 | 163.00 | 230.00 | 264.00 | 228.68 |
| Balance sheet total (liabilities) | 2 589.62 | 2 645.00 | 2 604.00 | 2 581.00 | 2 523.07 |
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.