Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 828.19 | 4 543.28 | 4 827.16 | 5 025.32 | 5 057.42 |
| Costs of management | - 464.78 | - 336.08 | - 387.71 | - 302.57 | - 411.00 |
| Costs of distribution | -29.38 | ||||
| EBIT | 5 334.02 | 4 207.19 | 4 439.44 | 4 722.76 | 4 646.42 |
| Other financial income | -8.71 | ||||
| Other financial expenses | - 837.49 | - 564.89 | - 476.30 | - 500.84 | -3 401.58 |
| Pre-tax profit | 4 496.53 | 3 642.30 | 3 963.14 | 4 221.92 | 1 236.13 |
| Net earnings | 4 496.53 | 3 642.30 | 3 963.14 | 4 221.92 | 1 236.13 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 118 810.68 | 116 603.81 | 114 396.94 | 112 190.07 | 109 983.20 |
| Tangible assets total | 118 810.68 | 116 603.81 | 114 396.94 | 112 190.07 | 109 983.20 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 18.58 | 13.81 | |||
| Prepayments and accrued income | 63.67 | 151.71 | 151.55 | 183.21 | 172.56 |
| Current other receivables | 3.61 | 32.18 | |||
| Short term receivables total | 82.25 | 165.52 | 151.55 | 186.82 | 204.75 |
| Cash and bank deposits | 2 525.38 | 623.35 | 2 342.45 | 4 201.12 | 2 523.15 |
| Cash and cash equivalents | 2 525.38 | 623.35 | 2 342.45 | 4 201.12 | 2 523.15 |
| Balance sheet total (assets) | 121 418.31 | 117 392.67 | 116 890.94 | 116 578.01 | 112 711.09 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 4 000.00 | 5 000.00 | 4 500.00 | ||
| Retained earnings | 224.18 | 4 720.71 | 2 963.01 | 1 926.16 | 1 648.08 |
| Profit of the financial year | 4 496.53 | 3 642.30 | 3 963.14 | 4 221.92 | 1 236.13 |
| Shareholders equity total | 5 220.71 | 8 863.02 | 11 426.16 | 11 648.08 | 7 884.21 |
| Non-current loans from credit institutions | 69 278.62 | 102 792.54 | 102 249.01 | 102 034.99 | 101 859.50 |
| Non-current owed to group member | 11 243.99 | 5.60 | |||
| Non-current deferred tax liabilities | 45.30 | ||||
| Non-current liabilities total | 80 522.61 | 102 792.54 | 102 299.91 | 102 034.99 | 101 859.50 |
| Current loans from credit institutions | 10 482.70 | 2 995.40 | 564.36 | 281.80 | 214.79 |
| Advances received | 681.43 | 729.69 | 580.20 | 470.78 | 440.67 |
| Current trade creditors | 80.03 | 44.03 | 66.99 | 62.83 | 117.71 |
| Current owed to group member | 42.91 | 34.26 | |||
| Other non-interest bearing current liabilities | 24 387.91 | 1 933.73 | 1 953.32 | 2 079.52 | 2 194.21 |
| Current liabilities total | 35 674.99 | 5 737.11 | 3 164.87 | 2 894.94 | 2 967.39 |
| Balance sheet total (liabilities) | 121 418.31 | 117 392.67 | 116 890.94 | 116 578.01 | 112 711.09 |
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.