Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 162.00 | 154.00 | 173.00 | 151.00 | 144.46 |
| Total depreciation | -37.00 | -37.00 | -37.00 | -37.00 | -37.00 |
| EBIT | 125.00 | 117.00 | 136.00 | 114.00 | 107.46 |
| Other financial expenses | -4.00 | -3.00 | -5.00 | -6.00 | -0.67 |
| Pre-tax profit | 121.00 | 114.00 | 131.00 | 108.00 | 106.79 |
| Income taxes | -27.00 | -25.00 | -29.00 | -24.00 | -23.49 |
| Net earnings | 94.00 | 89.00 | 102.00 | 84.00 | 83.30 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 492.00 | 1 455.00 | 1 418.00 | 1 381.00 | 1 344.33 |
| Tangible assets total | 1 492.00 | 1 455.00 | 1 418.00 | 1 381.00 | 1 344.33 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 40.00 | 15.00 | |||
| Short term receivables total | 40.00 | 15.00 | |||
| Cash and bank deposits | 599.00 | 657.00 | 694.00 | 725.00 | 761.41 |
| Cash and cash equivalents | 599.00 | 657.00 | 694.00 | 725.00 | 761.41 |
| Balance sheet total (assets) | 2 131.00 | 2 127.00 | 2 112.00 | 2 106.00 | 2 105.74 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 111.00 | 113.00 | 114.00 | 118.00 | 122.00 |
| Retained earnings | 1 745.00 | 1 727.00 | 1 703.00 | 1 686.00 | 1 648.07 |
| Profit of the financial year | 94.00 | 89.00 | 102.00 | 84.00 | 83.30 |
| Shareholders equity total | 2 075.00 | 2 054.00 | 2 044.00 | 2 013.00 | 1 978.37 |
| Provisions | 14.00 | 37.00 | 46.20 | ||
| Non-current liabilities total | |||||
| Current owed to participating | 11.00 | 11.00 | 11.00 | 15.00 | 26.88 |
| Short-term deferred tax liabilities | 14.63 | ||||
| Other non-interest bearing current liabilities | 36.00 | 62.00 | 43.00 | 41.00 | 39.66 |
| Accruals and deferred income | 9.00 | ||||
| Current liabilities total | 56.00 | 73.00 | 54.00 | 56.00 | 81.17 |
| Balance sheet total (liabilities) | 2 131.00 | 2 127.00 | 2 112.00 | 2 106.00 | 2 105.74 |
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.