Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 530.41 | 1 975.73 | 1 570.91 | 2 114.11 | 2 005.79 |
| Employee benefit expenses | - 632.01 | - 302.48 | - 344.70 | - 258.69 | - 151.68 |
| Reduction in value of non-current assets | -44.32 | 593.27 | -2 236.46 | ||
| EBIT | 854.08 | 1 673.25 | 1 819.48 | 1 855.42 | - 382.34 |
| Other financial income | 0.39 | 20.45 | 22.83 | ||
| Other financial expenses | - 681.25 | - 507.80 | - 465.11 | - 792.14 | -1 409.61 |
| Net income from associates (fin.) | -37.91 | -46.03 | |||
| Pre-tax profit | 172.83 | 1 165.84 | 1 354.37 | 1 045.82 | -1 815.15 |
| Income taxes | -38.44 | - 259.63 | - 298.80 | - 238.41 | 389.78 |
| Net earnings | 134.40 | 906.21 | 1 055.57 | 807.40 | -1 425.38 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 47 145.00 | 49 508.11 | 50 890.69 | 55 008.79 | 46 885.00 |
| Tangible assets total | 47 145.00 | 49 508.11 | 50 890.69 | 55 008.79 | 46 885.00 |
| Holdings in group member companies | 40.00 | 2.09 | |||
| Investments total | 40.00 | 2.09 | |||
| Long term receivables total | |||||
| Finished products/goods | 5 887.33 | ||||
| Inventories total | 5 887.33 | ||||
| Current trade debtors | 12.43 | ||||
| Current amounts owed by group member comp. | 1 013.34 | 1 051.00 | 1 166.17 | ||
| Prepayments and accrued income | 8.01 | 23.65 | 19.07 | ||
| Current other receivables | 8.25 | ||||
| Short term receivables total | 8.25 | 1 021.36 | 1 087.08 | 1 185.24 | |
| Other current investments | 0.05 | 0.05 | 0.05 | 0.05 | 0.08 |
| Cash and bank deposits | 277.83 | ||||
| Cash and cash equivalents | 277.89 | 0.05 | 0.05 | 0.05 | 0.08 |
| Balance sheet total (assets) | 47 431.13 | 49 508.16 | 51 952.10 | 56 098.01 | 53 957.65 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 940.69 | 1 535.09 | 2 441.30 | 3 496.87 | 4 304.28 |
| Profit of the financial year | 134.40 | 906.21 | 1 055.57 | 807.40 | -1 425.38 |
| Shareholders equity total | 1 575.09 | 2 481.30 | 3 536.87 | 4 344.28 | 2 918.90 |
| Provisions | 2 726.00 | 2 729.00 | 2 603.00 | 2 603.00 | 2 110.11 |
| Non-current loans from credit institutions | 30 060.41 | 32 245.89 | 21 768.78 | 25 498.49 | 25 460.00 |
| Non-current other liabilities | 881.52 | 908.26 | 875.53 | 933.17 | 880.15 |
| Non-current liabilities total | 30 941.93 | 33 154.16 | 22 644.30 | 26 431.67 | 26 340.15 |
| Current loans from credit institutions | 5 982.50 | 1 768.79 | 14 975.35 | 15 604.45 | 15 402.21 |
| Advances received | 13.09 | ||||
| Current trade creditors | 53.01 | 36.27 | 86.00 | 50.69 | 61.72 |
| Current owed to group member | 5 776.36 | 8 791.98 | 7 536.07 | 6 761.90 | 7 016.47 |
| Short-term deferred tax liabilities | 130.44 | 371.45 | 424.80 | 238.41 | 103.11 |
| Other non-interest bearing current liabilities | 240.36 | 175.21 | 145.71 | 50.52 | 4.97 |
| Accruals and deferred income | 5.45 | ||||
| Current liabilities total | 12 188.12 | 11 143.70 | 23 167.92 | 22 719.07 | 22 588.49 |
| Balance sheet total (liabilities) | 47 431.13 | 49 508.16 | 51 952.10 | 56 098.01 | 53 957.65 |
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.