Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 118.46 | 230.57 | 340.85 | 255.91 | 337.32 |
| Reduction in value of non-current assets | - 975.51 | 773.30 | |||
| EBIT | 1 093.97 | 230.57 | 1 114.15 | 255.91 | 337.32 |
| Other financial income | 0.03 | 2.65 | |||
| Other financial expenses | -50.30 | -29.88 | -46.28 | -72.10 | - 195.09 |
| Pre-tax profit | 1 043.69 | 200.69 | 1 070.52 | 183.82 | 142.22 |
| Income taxes | - 230.59 | -42.78 | - 235.51 | -40.44 | -31.29 |
| Net earnings | 813.11 | 157.91 | 835.00 | 143.38 | 110.93 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 8 500.00 | 8 500.00 | 10 300.00 | 10 300.00 | 10 300.00 |
| Tangible assets total | 8 500.00 | 8 500.00 | 10 300.00 | 10 300.00 | 10 300.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 2.75 | 6.24 | 6.31 | 3.35 | 5.24 |
| Current other receivables | 2.65 | 19.51 | 13.08 | 15.63 | 6.46 |
| Short term receivables total | 5.41 | 25.75 | 19.39 | 18.97 | 11.70 |
| Cash and bank deposits | 210.00 | 138.09 | |||
| Cash and cash equivalents | 210.00 | 138.09 | |||
| Balance sheet total (assets) | 8 505.41 | 8 735.75 | 10 457.48 | 10 318.97 | 10 311.70 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 813.11 | 971.01 | 1 806.02 | 1 949.40 | |
| Profit of the financial year | 813.11 | 157.91 | 835.00 | 143.38 | 110.93 |
| Shareholders equity total | 863.11 | 1 021.02 | 1 856.02 | 1 999.40 | 2 110.33 |
| Provisions | 215.22 | 214.61 | 384.74 | 384.74 | 384.74 |
| Non-current loans from credit institutions | 4 042.24 | 5 321.11 | 6 061.90 | 6 050.32 | 6 065.88 |
| Non-current liabilities total | 4 042.24 | 5 321.11 | 6 061.90 | 6 050.32 | 6 065.88 |
| Current loans from credit institutions | 1 321.09 | 17.98 | 11.09 | 43.77 | 8.55 |
| Advances received | 25.90 | 54.39 | 41.58 | 40.74 | 51.73 |
| Current trade creditors | 18.63 | 26.90 | 26.55 | 58.29 | 25.65 |
| Current owed to group member | 1 934.67 | 1 909.60 | 1 883.96 | 1 569.27 | 1 510.42 |
| Short-term deferred tax liabilities | 15.37 | 43.38 | 65.39 | 40.44 | 31.29 |
| Other non-interest bearing current liabilities | 69.19 | 126.76 | 126.25 | 122.21 | 123.11 |
| Accruals and deferred income | 9.79 | ||||
| Current liabilities total | 3 384.84 | 2 179.01 | 2 154.82 | 1 884.51 | 1 750.76 |
| Balance sheet total (liabilities) | 8 505.41 | 8 735.75 | 10 457.48 | 10 318.97 | 10 311.70 |
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.