Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 126.87 | 200.12 | 246.95 | 315.84 | -19.91 |
| Total depreciation | -35.12 | -35.12 | -35.12 | -35.12 | -21.33 |
| EBIT | 91.76 | 165.00 | 211.83 | 280.73 | -41.24 |
| Other financial income | 11.01 | 7.22 | 1.69 | 8.50 | |
| Other financial expenses | -43.04 | -31.07 | -23.26 | -31.27 | -55.02 |
| Pre-tax profit | 59.73 | 141.16 | 190.27 | 249.46 | -87.76 |
| Income taxes | -13.09 | -31.24 | -41.84 | -55.13 | |
| Net earnings | 46.64 | 109.92 | 148.42 | 194.33 | -87.76 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 442.91 | 3 407.79 | 3 372.67 | 3 337.56 | 2 428.18 |
| Tangible assets total | 3 442.91 | 3 407.79 | 3 372.67 | 3 337.56 | 2 428.18 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 54.65 | ||||
| Short term receivables total | 54.65 | ||||
| Other current investments | 107.36 | 114.58 | |||
| Cash and bank deposits | 29.58 | 61.57 | 85.12 | 629.94 | |
| Cash and cash equivalents | 136.94 | 176.14 | 85.12 | 629.94 | |
| Balance sheet total (assets) | 3 579.85 | 3 583.93 | 3 457.79 | 3 337.56 | 3 112.77 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 959.38 | 1 006.02 | 1 115.94 | 1 264.36 | 1 458.69 |
| Profit of the financial year | 46.64 | 109.92 | 148.42 | 194.33 | -87.76 |
| Shareholders equity total | 1 056.02 | 1 165.94 | 1 314.36 | 1 508.69 | 1 420.93 |
| Non-current loans from credit institutions | 1 310.29 | 1 190.92 | 1 077.30 | 963.56 | 850.20 |
| Non-current liabilities total | 1 310.29 | 1 190.92 | 1 077.30 | 963.56 | 850.20 |
| Current loans from credit institutions | 108.91 | 114.14 | 113.88 | 155.19 | 114.00 |
| Current trade creditors | 4.98 | 36.74 | 43.12 | 121.08 | |
| Other non-interest bearing current liabilities | 1 099.65 | 1 076.19 | 909.13 | 703.71 | 600.16 |
| Accruals and deferred income | 6.40 | 6.40 | |||
| Current liabilities total | 1 213.53 | 1 227.08 | 1 066.13 | 865.31 | 841.63 |
| Balance sheet total (liabilities) | 3 579.85 | 3 583.93 | 3 457.79 | 3 337.56 | 3 112.77 |
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.