Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 831.97 | -77.47 | -33.24 | -19.55 | -14.94 |
| Other operating expenses | - 669.78 | ||||
| Total depreciation | -73.90 | - 907.80 | - 900.20 | - 339.13 | - 339.13 |
| EBIT | 758.07 | -1 655.05 | - 933.44 | - 358.69 | - 354.07 |
| Other financial income | 102.70 | 142.26 | 353.21 | 112.77 | 353.71 |
| Other financial expenses | -2.54 | -58.06 | -8.12 | - 488.54 | -1.31 |
| Net income from associates (fin.) | 98.74 | 1 553.03 | - 766.79 | -60.30 | - 825.42 |
| Pre-tax profit | 956.98 | -17.83 | -1 355.14 | - 794.75 | - 827.08 |
| Income taxes | - 239.00 | -1.48 | -66.30 | 155.84 | -1.78 |
| Net earnings | 717.98 | -19.31 | -1 421.45 | - 638.90 | - 828.86 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 602.83 | 953.98 | 64.22 | 38.14 | 12.07 |
| Machinery and equipment | 1 554.84 | 1 241.78 | 928.73 | ||
| Tangible assets total | 3 602.83 | 953.98 | 1 619.06 | 1 279.93 | 940.80 |
| Participating interests | 285.06 | 250.00 | 250.00 | 250.00 | 250.00 |
| Investments total | 285.06 | 250.00 | 250.00 | 250.00 | 250.00 |
| Long term receivables total | |||||
| Finished products/goods | 478.06 | ||||
| Inventories total | 478.06 | ||||
| Current amounts owed by group member comp. | 756.60 | 4 136.44 | 1 440.35 | 1 412.93 | 853.69 |
| Current owed by particip. interest comp. | 959.39 | 750.00 | 750.00 | 750.00 | 742.38 |
| Current other receivables | 150.82 | 0.01 | 3.08 | ||
| Current deferred tax assets | 89.52 | 5.05 | 4.08 | ||
| Short term receivables total | 1 866.81 | 4 975.96 | 2 190.35 | 2 167.98 | 1 603.23 |
| Other current investments | 1 087.92 | 432.60 | 69.98 | ||
| Cash and bank deposits | 1 836.42 | 2 115.51 | 3 128.96 | 3 278.70 | 3 115.19 |
| Cash and cash equivalents | 1 836.42 | 2 115.51 | 4 216.89 | 3 711.29 | 3 185.17 |
| Balance sheet total (assets) | 8 069.18 | 8 295.45 | 8 276.29 | 7 409.20 | 5 979.19 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 6 871.24 | 7 589.22 | 7 569.91 | 6 148.46 | 5 509.56 |
| Profit of the financial year | 717.98 | -19.31 | -1 421.45 | - 638.90 | - 828.86 |
| Shareholders equity total | 7 714.22 | 7 694.91 | 6 273.46 | 5 634.56 | 4 805.70 |
| Provisions | 330.00 | 327.70 | 171.86 | 173.64 | |
| Non-current liabilities total | |||||
| Current trade creditors | 94.87 | 20.00 | 1 580.27 | 1 580.27 | 999.85 |
| Short-term deferred tax liabilities | 238.90 | 77.57 | |||
| Other non-interest bearing current liabilities | 21.20 | 250.55 | 17.28 | 22.51 | |
| Current liabilities total | 354.97 | 270.55 | 1 675.13 | 1 602.78 | 999.85 |
| Balance sheet total (liabilities) | 8 069.18 | 8 295.45 | 8 276.29 | 7 409.20 | 5 979.19 |
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.