Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 64.96 | 5.94 | 62.14 | 43.42 | 221.80 |
| Other operating expenses | -42.16 | -16.00 | |||
| Total depreciation | -16.75 | -35.55 | -46.88 | -48.85 | -22.63 |
| EBIT | 48.21 | -29.61 | 15.26 | -47.59 | 183.17 |
| Other financial income | 15.57 | 25.35 | 33.19 | 30.43 | 29.17 |
| Other financial expenses | -20.66 | -29.30 | -25.74 | -25.04 | -23.93 |
| Income from other inv. held as non-curr. assets | 70.61 | 15.00 | 70.12 | 581.10 | |
| Pre-tax profit | 43.12 | 37.05 | 37.71 | 27.91 | 769.51 |
| Net earnings | 43.12 | 37.05 | 37.71 | 27.91 | 769.51 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 915.43 | 1 939.67 | 1 940.78 | 1 923.11 | 1 914.47 |
| Machinery and equipment | 27.19 | 58.74 | 55.07 | 23.89 | 19.04 |
| Tangible assets total | 1 942.62 | 1 998.41 | 1 995.85 | 1 947.00 | 1 933.51 |
| Participating interests | 25.00 | ||||
| Investments total | 25.00 | ||||
| Non-current loans receivable | 10.00 | 30.00 | 30.00 | 40.12 | 516.22 |
| Long term receivables total | 10.00 | 30.00 | 30.00 | 40.12 | 516.22 |
| Inventories total | |||||
| Prepayments and accrued income | 11.99 | 5.89 | 5.92 | 6.05 | 6.64 |
| Current other receivables | 564.82 | 1 167.52 | 1 075.35 | 1 051.60 | 974.15 |
| Short term receivables total | 576.82 | 1 173.40 | 1 081.27 | 1 057.65 | 980.79 |
| Cash and bank deposits | 904.12 | 0.02 | 35.86 | 176.57 | |
| Cash and cash equivalents | 904.12 | 0.02 | 35.86 | 176.57 | |
| Balance sheet total (assets) | 3 458.56 | 3 201.83 | 3 142.98 | 3 044.77 | 3 607.09 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 100.00 | 57.20 | 270.00 | ||
| Other reserves | 10.12 | 321.22 | |||
| Retained earnings | 1 666.15 | 1 534.27 | 1 457.62 | 1 485.21 | 762.02 |
| Profit of the financial year | 43.12 | 37.05 | 37.71 | 27.91 | 769.51 |
| Shareholders equity total | 1 859.27 | 1 621.32 | 1 602.53 | 1 573.24 | 2 172.75 |
| Non-current loans from credit institutions | 1 543.00 | 1 498.29 | 1 451.76 | 1 405.48 | 1 356.75 |
| Non-current liabilities total | 1 543.00 | 1 498.29 | 1 451.76 | 1 405.48 | 1 356.75 |
| Current loans from credit institutions | 45.00 | 45.00 | 46.00 | 46.61 | 47.60 |
| Current trade creditors | 8.00 | 8.00 | 8.00 | 8.00 | 8.00 |
| Other non-interest bearing current liabilities | 3.29 | 29.22 | 34.69 | 11.44 | 21.99 |
| Current liabilities total | 56.29 | 82.22 | 88.69 | 66.05 | 77.59 |
| Balance sheet total (liabilities) | 3 458.56 | 3 201.83 | 3 142.98 | 3 044.77 | 3 607.09 |
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.