Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 297.63 | - 297.70 |
| Total depreciation | - 164.74 | - 164.74 |
| EBIT | 132.90 | - 132.96 |
| Other financial expenses | -51.21 | 51.03 |
| Pre-tax profit | 81.68 | -81.92 |
| Income taxes | -18.00 | -3.60 |
| Net earnings | 63.68 | -85.52 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Land and waters | 4 136.52 | |
| Tangible assets total | 4 136.52 | |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 0.01 | 0.01 |
| Cash and cash equivalents | 0.01 | 0.01 |
| Balance sheet total (assets) | 4 136.53 | 0.01 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 0.01 | 0.01 |
| Retained earnings | 63.68 | |
| Profit of the financial year | 63.68 | -85.52 |
| Shareholders equity total | 63.69 | -21.83 |
| Non-current loans from credit institutions | 1 610.05 | |
| Non-current other liabilities | 66.15 | |
| Non-current liabilities total | 1 676.20 | |
| Current trade creditors | 39.36 | |
| Current owed to participating | 1 717.35 | |
| Short-term deferred tax liabilities | 18.00 | |
| Other non-interest bearing current liabilities | 621.92 | 21.84 |
| Current liabilities total | 2 396.64 | 21.84 |
| Balance sheet total (liabilities) | 4 136.53 | 0.01 |
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.