Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 0.64 | 1.44 | 1.18 | 4.96 | |
| External services | 62.63 | 87.22 | -67.45 | -84.72 | -95.31 |
| Gross profit | 63.27 | 88.66 | -66.27 | -79.76 | -95.31 |
| Total depreciation | -28.92 | -13.65 | -7.18 | -9.93 | -9.93 |
| EBIT | 92.20 | 102.31 | -73.45 | -89.69 | - 105.23 |
| Pre-tax profit | 92.20 | 102.31 | -73.45 | -89.69 | - 105.23 |
| Net earnings | 92.20 | 102.31 | -73.45 | -89.69 | - 105.23 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 271.17 | 271.83 | 1 275.62 | 1 265.69 | 1 255.76 |
| Tangible assets total | 271.17 | 271.83 | 1 275.62 | 1 265.69 | 1 255.76 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 3.60 | 8.22 | 10.06 | 5.60 | 13.38 |
| Short term receivables total | 3.60 | 8.22 | 10.06 | 5.60 | 13.38 |
| Balance sheet total (assets) | 274.76 | 280.04 | 1 285.68 | 1 271.29 | 1 269.14 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 120.00 | 120.00 | 120.00 | 120.00 |
| Other reserves | 360.00 | 1 360.00 | 1 360.00 | 1 360.00 | |
| Retained earnings | - 760.72 | - 873.14 | - 770.83 | - 844.28 | - 933.97 |
| Profit of the financial year | 92.20 | 102.31 | -73.45 | -89.69 | - 105.23 |
| Shareholders equity total | - 588.52 | - 290.83 | 635.72 | 546.03 | 440.80 |
| Non-current liabilities total | |||||
| Current trade creditors | 15.00 | -0.55 | -0.59 | -0.44 | |
| Other non-interest bearing current liabilities | 863.28 | 555.87 | 650.51 | 725.85 | 828.79 |
| Current liabilities total | 863.28 | 570.87 | 649.96 | 725.26 | 828.35 |
| Balance sheet total (liabilities) | 274.76 | 280.04 | 1 285.68 | 1 271.29 | 1 269.14 |
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.