Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 55.07 | 263.64 | 1 123.21 | - 207.40 | 1 545.81 |
| Total depreciation | -6.37 | -4.71 | -78.84 | ||
| EBIT | 48.70 | 258.94 | 1 044.36 | - 207.40 | 1 545.81 |
| Other financial income | 0.01 | ||||
| Other financial expenses | -22.65 | -24.46 | -11.24 | -10.16 | -28.73 |
| Pre-tax profit | 26.05 | 234.49 | 1 033.12 | - 217.56 | 1 517.09 |
| Income taxes | -5.35 | -50.18 | - 226.05 | - 288.33 | |
| Net earnings | 20.70 | 184.31 | 807.07 | - 217.56 | 1 228.76 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 520.74 | 379.95 | 909.95 | 909.95 | |
| Tangible assets total | 520.74 | 379.95 | 909.95 | 909.95 | |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 2 604.36 | ||||
| Current other receivables | 1.57 | 11.55 | 1 500.00 | 1 533.47 | 1 515.12 |
| Short term receivables total | 1.57 | 11.55 | 1 500.00 | 1 533.47 | 4 119.48 |
| Cash and bank deposits | 115.45 | 507.58 | 95.28 | 19.35 | 84.34 |
| Cash and cash equivalents | 115.45 | 507.58 | 95.28 | 19.35 | 84.34 |
| Balance sheet total (assets) | 637.76 | 899.09 | 2 505.24 | 2 462.77 | 4 203.82 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 1 800.00 | ||||
| Retained earnings | -3.61 | 17.09 | 201.41 | 1 008.48 | -1 009.08 |
| Profit of the financial year | 20.70 | 184.31 | 807.07 | - 217.56 | 1 228.76 |
| Shareholders equity total | 67.09 | 251.41 | 1 058.48 | 840.92 | 2 069.67 |
| Provisions | 0.60 | ||||
| Non-current liabilities total | |||||
| Current owed to participating | 536.72 | 560.43 | 68.34 | 455.08 | 780.34 |
| Short-term deferred tax liabilities | 5.74 | 50.78 | 226.05 | 224.38 | 276.33 |
| Other non-interest bearing current liabilities | 27.61 | 36.48 | 1 152.37 | 942.40 | 1 077.47 |
| Current liabilities total | 570.07 | 647.68 | 1 446.76 | 1 621.86 | 2 134.15 |
| Balance sheet total (liabilities) | 637.76 | 899.09 | 2 505.24 | 2 462.77 | 4 203.82 |
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.