Income statement (kDKK)
2022 | 2023 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 815.33 | 1 157.15 |
Costs of management | - 307.11 | -48.18 |
Costs of distribution | -4.06 | |
EBIT | 508.22 | 1 104.91 |
Other financial income | 0.26 | 146.25 |
Other financial expenses | -34.44 | -48.69 |
Pre-tax profit | 474.04 | 1 202.47 |
Income taxes | - 133.17 | - 265.47 |
Net earnings | 340.87 | 937.00 |
Assets (kDKK)
2022 | 2023 | |
---|---|---|
Intangible assets total | ||
Land and waters | 12 763.55 | 12 508.43 |
Machinery and equipment | 1 340.88 | 1 234.02 |
Tangible assets total | 14 104.42 | 13 742.44 |
Investments total | ||
Long term receivables total | ||
Inventories total | ||
Current trade debtors | 196.91 | 29.19 |
Short term receivables total | 196.91 | 29.19 |
Other current investments | 2 074.88 | |
Cash and bank deposits | 789.80 | 624.94 |
Cash and cash equivalents | 789.80 | 2 699.83 |
Balance sheet total (assets) | 15 091.13 | 16 471.46 |
Equity and liabilities (kDKK)
2022 | 2023 | |
---|---|---|
Share capital | 45.00 | 45.00 |
Shares repurchased | 100.00 | 122.00 |
Retained earnings | 11 630.55 | 11 849.42 |
Profit of the financial year | 340.87 | 937.00 |
Shareholders equity total | 12 116.42 | 12 953.42 |
Provisions | 826.99 | 763.34 |
Non-current loans from credit institutions | 982.82 | 653.77 |
Non-current liabilities total | 982.82 | 653.77 |
Current loans from credit institutions | 164.34 | |
Current trade creditors | 28.13 | 34.02 |
Current owed to participating | 718.38 | 1 765.09 |
Short-term deferred tax liabilities | 26.36 | 79.12 |
Other non-interest bearing current liabilities | 392.03 | 58.36 |
Current liabilities total | 1 164.89 | 2 100.93 |
Balance sheet total (liabilities) | 15 091.13 | 16 471.46 |
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.