Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 688.29 | 467.72 |
| Total depreciation | -87.27 | -58.18 |
| EBIT | 601.01 | 409.53 |
| Other financial income | 1.31 | 14.95 |
| Other financial expenses | - 168.04 | - 115.53 |
| Pre-tax profit | 434.29 | 308.95 |
| Income taxes | - 103.53 | -68.46 |
| Net earnings | 330.76 | 240.49 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Land and waters | 22 179.91 | 22 121.72 |
| Tangible assets total | 22 179.91 | 22 121.72 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Prepayments and accrued income | 6.04 | 7.30 |
| Current other receivables | 853.75 | |
| Short term receivables total | 6.04 | 861.05 |
| Cash and bank deposits | 839.82 | 361.64 |
| Cash and cash equivalents | 839.82 | 361.64 |
| Balance sheet total (assets) | 23 025.76 | 23 344.41 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 200.00 | 200.00 |
| Retained earnings | 330.76 | |
| Profit of the financial year | 330.76 | 240.49 |
| Shareholders equity total | 530.76 | 771.25 |
| Non-current deferred tax liabilities | 22 366.47 | 22 478.61 |
| Non-current liabilities total | 22 366.47 | 22 478.61 |
| Current trade creditors | 25.00 | 26.09 |
| Short-term deferred tax liabilities | 103.53 | 68.46 |
| Current liabilities total | 128.53 | 94.56 |
| Balance sheet total (liabilities) | 23 025.76 | 23 344.41 |
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.