Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 254.49 | 262.20 | 218.50 | 262.20 | 374.63 |
| External services | -63.94 | -53.58 | -77.09 | -78.15 | -97.01 |
| Gross profit | 190.55 | 208.62 | 141.41 | 184.05 | 277.62 |
| Reduction in value of non-current assets | -63.81 | 250.00 | - 170.00 | 20.00 | 92.64 |
| EBIT | 126.74 | 458.62 | -28.59 | 204.05 | 370.25 |
| Other financial income | 0.02 | 1.69 | |||
| Other financial expenses | -22.11 | -26.99 | -24.13 | -53.33 | - 178.49 |
| Pre-tax profit | 104.64 | 431.63 | -52.72 | 150.74 | 193.45 |
| Income taxes | -23.06 | -94.96 | 11.60 | -33.16 | -42.48 |
| Net earnings | 81.58 | 336.67 | -41.12 | 117.58 | 150.97 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 7 400.00 | 7 650.00 | 7 480.00 | 8 728.00 | 8 910.00 |
| Tangible assets total | 7 400.00 | 7 650.00 | 7 480.00 | 8 728.00 | 8 910.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 14.00 | ||||
| Short term receivables total | 14.00 | ||||
| Cash and bank deposits | 561.13 | 269.05 | 388.61 | 44.67 | 272.62 |
| Cash and cash equivalents | 561.13 | 269.05 | 388.61 | 44.67 | 272.62 |
| Balance sheet total (assets) | 7 975.13 | 7 919.05 | 7 868.61 | 8 772.68 | 9 182.62 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 4 046.10 | 4 127.68 | 4 464.35 | 4 423.23 | 4 540.81 |
| Profit of the financial year | 81.58 | 336.67 | -41.12 | 117.58 | 150.97 |
| Shareholders equity total | 4 252.68 | 4 589.35 | 4 548.23 | 4 665.81 | 4 816.78 |
| Provisions | 41.00 | 3.60 | 8.00 | 28.30 | |
| Non-current liabilities total | |||||
| Current trade creditors | 12.50 | 12.50 | 12.50 | 12.50 | 12.50 |
| Current owed to group member | 3 568.10 | 3 134.35 | 3 184.28 | 3 966.37 | 4 167.04 |
| Other non-interest bearing current liabilities | 141.85 | 141.85 | 120.00 | 120.00 | 158.00 |
| Current liabilities total | 3 722.45 | 3 288.70 | 3 316.78 | 4 098.87 | 4 337.54 |
| Balance sheet total (liabilities) | 7 975.13 | 7 919.05 | 7 868.61 | 8 772.68 | 9 182.62 |
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.