Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -98.46 | -65.07 | -24.40 | 79.57 | 156.31 |
| Employee benefit expenses | -1.46 | -1.55 | -1.78 | ||
| Total depreciation | -49.75 | -72.42 | -95.76 | - 100.66 | -97.52 |
| EBIT | - 149.68 | - 139.05 | - 121.94 | -21.09 | 58.78 |
| Other financial income | 290.22 | 149.69 | 0.99 | 50.49 | |
| Other financial expenses | -0.55 | - 262.97 | -2.58 | -9.72 | -2.14 |
| Net income from associates (fin.) | 30.99 | ||||
| Pre-tax profit | 170.98 | - 252.33 | - 123.53 | -30.81 | 107.14 |
| Income taxes | -30.79 | 55.51 | 27.12 | 6.81 | -23.63 |
| Net earnings | 140.19 | - 196.82 | -96.42 | -24.00 | 83.51 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 357.30 | 1 898.45 | 1 873.60 | 1 848.74 | 1 823.89 |
| Machinery and equipment | 209.95 | 337.38 | 388.39 | 312.58 | 196.64 |
| Tangible assets total | 1 567.25 | 2 235.83 | 2 261.98 | 2 161.33 | 2 020.52 |
| Holdings in group member companies | 106.54 | ||||
| Investments total | 106.54 | ||||
| Non-current loans receivable | 1.92 | 1.78 | |||
| Long term receivables total | 1.92 | 1.78 | |||
| Finished products/goods | 800.00 | 750.00 | 725.00 | 675.00 | 575.00 |
| Inventories total | 800.00 | 750.00 | 725.00 | 675.00 | 575.00 |
| Current trade debtors | 41.63 | 5.91 | 4.13 | 5.75 | 173.55 |
| Current amounts owed by group member comp. | 1 261.13 | ||||
| Prepayments and accrued income | 4.21 | 4.93 | |||
| Current other receivables | 9.92 | 3 044.22 | 3 024.88 | 50.00 | |
| Current deferred tax assets | 84.81 | 172.08 | 182.98 | 189.79 | 166.16 |
| Short term receivables total | 1 401.69 | 3 227.15 | 3 211.99 | 195.54 | 389.71 |
| Other current investments | 2 745.17 | ||||
| Cash and bank deposits | 189.28 | 347.75 | 204.83 | 3 270.97 | 3 461.55 |
| Cash and cash equivalents | 2 934.45 | 347.75 | 204.83 | 3 270.97 | 3 461.55 |
| Balance sheet total (assets) | 6 811.85 | 6 562.51 | 6 403.80 | 6 302.84 | 6 446.78 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Share premium account | 3 163.70 | 3 163.70 | 3 163.70 | 3 163.70 | 3 163.70 |
| Shares repurchased | 55.30 | 56.50 | 57.20 | 58.90 | 61.00 |
| Retained earnings | 3 248.95 | 3 332.63 | 3 078.61 | 2 923.30 | 2 838.30 |
| Profit of the financial year | 140.19 | - 196.82 | -96.42 | -24.00 | 83.51 |
| Shareholders equity total | 6 733.13 | 6 481.01 | 6 328.10 | 6 246.90 | 6 271.51 |
| Non-current liabilities total | |||||
| Current trade creditors | 61.21 | 63.99 | 58.20 | 11.93 | 73.75 |
| Other non-interest bearing current liabilities | 17.50 | 17.50 | 17.50 | 44.01 | 101.52 |
| Current liabilities total | 78.71 | 81.50 | 75.71 | 55.93 | 175.27 |
| Balance sheet total (liabilities) | 6 811.85 | 6 562.51 | 6 403.80 | 6 302.84 | 6 446.78 |
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.