Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 1 605.00 | 1 692.33 |
| EBIT | 1 605.00 | 1 692.33 |
| Other financial expenses | -88.65 | -76.13 |
| Pre-tax profit | 1 516.35 | 1 616.20 |
| Income taxes | - 335.69 | - 342.56 |
| Net earnings | 1 180.66 | 1 273.64 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Land and waters | 7 506.06 | 7 506.06 |
| Tangible assets total | 7 506.06 | 7 506.06 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 50.00 | 226.35 |
| Short term receivables total | 50.00 | 226.35 |
| Cash and bank deposits | 332.47 | |
| Cash and cash equivalents | 332.47 | |
| Balance sheet total (assets) | 7 556.06 | 8 064.88 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | 1 180.66 | |
| Profit of the financial year | 1 180.66 | 1 273.64 |
| Shareholders equity total | 1 230.66 | 2 504.30 |
| Provisions | 335.69 | 342.56 |
| Non-current loans from credit institutions | 5 839.10 | 5 112.35 |
| Non-current liabilities total | 5 839.10 | 5 112.35 |
| Other non-interest bearing current liabilities | 150.61 | 105.67 |
| Current liabilities total | 150.61 | 105.67 |
| Balance sheet total (liabilities) | 7 556.06 | 8 064.88 |
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.