Income statement (kDKK)
2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | ||||
Gross profit | 148.50 | 156.40 | 175.62 | 99.19 |
Total depreciation | - 128.99 | - 140.72 | - 140.72 | - 140.72 |
EBIT | 19.51 | 15.68 | 34.91 | -41.52 |
Other financial expenses | -66.04 | -64.14 | -32.21 | -0.94 |
Pre-tax profit | -46.53 | -48.47 | 2.70 | -42.46 |
Income taxes | 8.76 | 10.64 | -0.84 | 22.89 |
Net earnings | -37.77 | -37.83 | 1.86 | -19.57 |
Assets (kDKK)
2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|
Intangible assets total | ||||
Land and waters | 2 258.16 | 2 139.83 | 2 021.50 | 1 903.16 |
Buildings | 427.18 | 404.79 | 382.41 | 360.02 |
Tangible assets total | 2 685.34 | 2 544.62 | 2 403.90 | 2 263.19 |
Investments total | ||||
Long term receivables total | ||||
Inventories total | ||||
Current trade debtors | 60.56 | 60.56 | ||
Current deferred tax assets | 41.45 | 41.45 | ||
Short term receivables total | 102.01 | 41.45 | 60.56 | |
Cash and bank deposits | 4.89 | 60.85 | 1.69 | 172.36 |
Cash and cash equivalents | 4.89 | 60.85 | 1.69 | 172.36 |
Balance sheet total (assets) | 2 792.24 | 2 646.92 | 2 466.15 | 2 435.55 |
Equity and liabilities (kDKK)
2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|
Share capital | 50.00 | 1 000.00 | 1 000.00 | 1 000.00 |
Retained earnings | -37.77 | -75.60 | -73.74 | |
Profit of the financial year | -37.77 | -37.83 | 1.86 | -19.57 |
Shareholders equity total | 12.23 | 924.40 | 926.26 | 906.69 |
Provisions | 32.69 | 22.06 | 22.89 | |
Non-current liabilities total | ||||
Current trade creditors | 18.75 | 16.88 | 16.88 | 50.00 |
Current owed to group member | 2 717.20 | 1 655.21 | 1 488.28 | 1 456.60 |
Other non-interest bearing current liabilities | 11.36 | 28.38 | 11.85 | 22.26 |
Current liabilities total | 2 747.32 | 1 700.46 | 1 517.00 | 1 528.86 |
Balance sheet total (liabilities) | 2 792.24 | 2 646.92 | 2 466.15 | 2 435.55 |
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.