Income statement (kDKK)
| 2021 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 508.30 |
| Total depreciation | -90.76 |
| EBIT | 417.53 |
| Other financial expenses | - 122.10 |
| Pre-tax profit | 295.43 |
| Income taxes | -64.99 |
| Net earnings | 230.44 |
Assets (kDKK)
| 2021 | |
|---|---|
| Intangible assets total | |
| Land and waters | 7 098.72 |
| Tangible assets total | 7 098.72 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 225.00 |
| Prepayments and accrued income | 14.54 |
| Current deferred tax assets | 368.28 |
| Short term receivables total | 607.82 |
| Cash and bank deposits | 530.17 |
| Cash and cash equivalents | 530.17 |
| Balance sheet total (assets) | 8 236.70 |
Equity and liabilities (kDKK)
| 2021 | |
|---|---|
| Share capital | 40.00 |
| Profit of the financial year | 230.44 |
| Shareholders equity total | 270.44 |
| Provisions | 33.28 |
| Non-current owed to group member | 7 270.74 |
| Non-current accruals and deferred income | 180.00 |
| Non-current other liabilities | - 180.00 |
| Non-current liabilities total | 7 270.74 |
| Current trade creditors | 25.00 |
| Other non-interest bearing current liabilities | 637.24 |
| Current liabilities total | 662.24 |
| Balance sheet total (liabilities) | 8 236.70 |
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.