Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 111.59 | 88.03 | 61.79 | 50.85 | 53.52 |
| Employee benefit expenses | -15.71 | -15.98 | -16.96 | -16.34 | -15.41 |
| Total depreciation | -8.23 | -13.29 | -46.51 | -46.51 | -46.51 |
| EBIT | 87.64 | 58.77 | -1.69 | -12.00 | -8.40 |
| Other financial expenses | -49.33 | -66.64 | -49.69 | -52.75 | |
| Pre-tax profit | 87.64 | 9.44 | -68.33 | -61.69 | -61.15 |
| Income taxes | -21.08 | -4.99 | 12.11 | 10.65 | 8.07 |
| Net earnings | 66.57 | 4.45 | -56.22 | -51.04 | -53.08 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 6 362.22 | 6 601.65 | 6 588.36 | 6 575.07 | 6 710.35 |
| Machinery and equipment | 132.90 | 99.67 | 66.45 | ||
| Tangible assets total | 6 362.22 | 6 601.65 | 6 721.26 | 6 674.75 | 6 776.80 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 2.34 | ||||
| Current other receivables | 2.25 | 2.46 | 14.51 | 14.94 | |
| Current deferred tax assets | 13.86 | 13.86 | 25.97 | 36.62 | 44.69 |
| Short term receivables total | 16.11 | 16.21 | 28.43 | 51.13 | 59.63 |
| Cash and bank deposits | 294.60 | 3 061.09 | 2 883.42 | 1 608.17 | 1 457.98 |
| Cash and cash equivalents | 294.60 | 3 061.09 | 2 883.42 | 1 608.17 | 1 457.98 |
| Balance sheet total (assets) | 6 672.93 | 9 678.94 | 9 633.11 | 8 334.05 | 8 294.41 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 703.62 | 770.19 | 774.64 | 718.42 | 667.37 |
| Profit of the financial year | 66.57 | 4.45 | -56.22 | -51.04 | -53.08 |
| Shareholders equity total | 895.19 | 899.64 | 843.41 | 792.37 | 739.29 |
| Non-current loans from credit institutions | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 | |
| Non-current liabilities total | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 | |
| Current owed to participating | 0.50 | 0.70 | 1.63 | 4.48 | 10.49 |
| Current owed to group member | 5 729.94 | 5 740.24 | 5 761.32 | 4 516.31 | 4 516.31 |
| Short-term deferred tax liabilities | 31.37 | 26.07 | 4.99 | ||
| Other non-interest bearing current liabilities | 15.93 | 12.30 | 21.76 | 20.88 | 28.31 |
| Current liabilities total | 5 777.74 | 5 779.31 | 5 789.70 | 4 541.67 | 4 555.12 |
| Balance sheet total (liabilities) | 6 672.93 | 9 678.94 | 9 633.11 | 8 334.05 | 8 294.41 |
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.