Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 811.54 | 2 813.93 | 1 861.30 | 2 149.95 | 1 182.59 |
| Employee benefit expenses | - 518.88 | - 496.91 | - 825.53 | - 642.17 | - 793.17 |
| Reduction in value of non-current assets | 10 281.64 | 1 653.63 | 554.07 | 1 202.88 | |
| EBIT | 1 292.66 | 12 598.66 | 2 689.39 | 2 061.84 | 1 592.29 |
| Other financial income | 145.06 | 98.65 | 281.71 | 258.00 | |
| Other financial expenses | -1 334.03 | -2 088.42 | - 907.35 | - 686.65 | -1 800.99 |
| Pre-tax profit | 103.69 | 10 608.89 | 2 063.75 | 1 375.19 | 49.30 |
| Income taxes | - 148.56 | - 160.90 | 114.50 | ||
| Net earnings | 103.69 | 10 608.89 | 1 915.19 | 1 214.29 | 163.81 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 32 430.52 | 43 277.03 | 42 609.32 | 44 366.98 | 39 286.51 |
| Tangible assets total | 32 430.52 | 43 277.03 | 42 609.32 | 44 366.98 | 39 286.51 |
| Investments total | |||||
| Long term receivables total | |||||
| Semifinished products | 3 277.29 | 2 643.43 | 2 047.48 | 2 114.36 | 2 309.94 |
| Raw materials and consumables | 22 745.44 | ||||
| Finished products/goods | 6.82 | 6.82 | 6.82 | ||
| Inventories total | 26 029.55 | 2 650.26 | 2 054.30 | 2 114.36 | 2 309.94 |
| Current other receivables | 3 120.07 | 12.15 | 12.15 | 18.50 | 41.66 |
| Short term receivables total | 3 120.07 | 12.15 | 12.15 | 18.50 | 41.66 |
| Other current investments | 1 162.91 | 738.20 | 728.40 | ||
| Cash and bank deposits | 2 100.57 | 4 371.24 | 3 344.35 | 1 642.29 | 3 644.42 |
| Cash and cash equivalents | 3 263.48 | 5 109.44 | 3 344.35 | 1 642.29 | 4 372.82 |
| Balance sheet total (assets) | 64 843.62 | 51 048.88 | 48 020.13 | 48 142.14 | 46 010.94 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 250.00 | ||||
| Retained earnings | 1 437.56 | 1 541.26 | 11 900.15 | 13 815.34 | 15 029.63 |
| Profit of the financial year | 103.69 | 10 608.89 | 1 915.19 | 1 214.29 | 163.81 |
| Shareholders equity total | 2 041.26 | 12 650.15 | 14 565.34 | 15 529.63 | 15 693.44 |
| Provisions | 75.00 | 148.56 | 309.46 | 194.96 | |
| Non-current loans from credit institutions | 30 266.39 | 26 766.39 | 23 795.37 | 25 825.00 | 21 494.15 |
| Non-current liabilities total | 30 266.39 | 26 766.39 | 23 795.37 | 25 825.00 | 21 494.15 |
| Current loans from credit institutions | 27 246.09 | 2 204.10 | 212.88 | 3 811.92 | 6 058.14 |
| Current trade creditors | 2 292.23 | 105.61 | 103.23 | 112.26 | 208.88 |
| Current owed to group member | 1 996.27 | 1 998.09 | 1 718.71 | 1 766.66 | 1 596.40 |
| Other non-interest bearing current liabilities | 926.39 | 7 324.55 | 7 476.03 | 787.21 | 764.97 |
| Current liabilities total | 32 460.98 | 11 632.34 | 9 510.86 | 6 478.05 | 8 628.39 |
| Balance sheet total (liabilities) | 64 843.62 | 51 048.88 | 48 020.13 | 48 142.14 | 46 010.94 |
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.