Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 37.57 | 328.81 | -49.78 | 23.47 | 134.63 |
| Employee benefit expenses | -30.57 | ||||
| Total depreciation | - 316.25 | -14.32 | -21.50 | -20.96 | -20.96 |
| EBIT | - 278.67 | 314.49 | -71.28 | 2.51 | 83.11 |
| Other financial income | 6.40 | 0.30 | |||
| Other financial expenses | -4.21 | -4.58 | -2.51 | -0.95 | -32.75 |
| Pre-tax profit | - 282.88 | 316.31 | -73.79 | 1.55 | 50.65 |
| Income taxes | -8.26 | -73.59 | 4.99 | -10.67 | |
| Net earnings | - 291.13 | 242.72 | -68.81 | 1.55 | 39.98 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 535.68 | 868.04 | 847.08 | 826.12 | |
| Tangible assets total | 535.68 | 868.04 | 847.08 | 826.12 | |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 462.50 | 166.50 | 120.11 | ||
| Inventories total | 462.50 | 166.50 | 120.11 | ||
| Current trade debtors | 156.25 | 43.75 | |||
| Current other receivables | 703.60 | 14.82 | |||
| Short term receivables total | 703.60 | 14.82 | 156.25 | 43.75 | |
| Cash and bank deposits | 240.28 | 125.60 | 92.48 | 355.68 | |
| Cash and cash equivalents | 240.28 | 125.60 | 92.48 | 355.68 | |
| Balance sheet total (assets) | 703.60 | 1 238.46 | 1 174.96 | 1 095.81 | 1 345.65 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 79.98 | - 211.16 | 31.57 | -37.24 | -35.69 |
| Profit of the financial year | - 291.13 | 242.72 | -68.81 | 1.55 | 39.98 |
| Shareholders equity total | -86.16 | 156.57 | 87.76 | 89.31 | 129.29 |
| Non-current other liabilities | 550.00 | 550.00 | 702.00 | ||
| Non-current deferred tax liabilities | 573.00 | 573.00 | |||
| Non-current liabilities total | 550.00 | 550.00 | 702.00 | 573.00 | 573.00 |
| Current loans from credit institutions | 0.27 | 72.00 | 36.00 | ||
| Current trade creditors | 15.43 | 16.24 | 31.68 | 3.76 | 82.00 |
| Current owed to participating | 348.45 | 354.05 | 517.20 | ||
| Short-term deferred tax liabilities | 8.26 | 81.85 | 1.67 | ||
| Other non-interest bearing current liabilities | 215.80 | 433.81 | 5.06 | 3.68 | 6.48 |
| Current liabilities total | 239.76 | 531.90 | 385.20 | 433.50 | 643.35 |
| Balance sheet total (liabilities) | 703.60 | 1 238.46 | 1 174.96 | 1 095.81 | 1 345.65 |
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.