Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 14.23 | 40.92 | 89.08 |
| Total depreciation | -6.86 | -12.21 | -30.21 |
| EBIT | 7.38 | 28.71 | 58.86 |
| Other financial income | 126.47 | ||
| Other financial expenses | -18.15 | -21.91 | -88.64 |
| Pre-tax profit | -10.77 | 6.80 | 96.69 |
| Income taxes | -1.78 | -4.07 | -23.63 |
| Net earnings | -12.55 | 2.73 | 73.07 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Land and waters | 811.17 | 821.74 | 2 861.60 |
| Tangible assets total | 811.17 | 821.74 | 2 861.60 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 9.57 | ||
| Short term receivables total | 9.57 | ||
| Cash and bank deposits | 23.61 | 46.11 | 294.36 |
| Cash and cash equivalents | 23.61 | 46.11 | 294.36 |
| Balance sheet total (assets) | 834.78 | 877.42 | 3 155.96 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 40.00 | ||
| Retained earnings | -12.55 | -49.83 | |
| Profit of the financial year | -12.55 | 2.73 | 73.07 |
| Shareholders equity total | 27.45 | 30.17 | 103.24 |
| Non-current loans from credit institutions | 559.68 | 529.88 | 2 113.65 |
| Non-current liabilities total | 559.68 | 529.88 | 2 113.65 |
| Current loans from credit institutions | 29.65 | 29.80 | 51.31 |
| Current trade creditors | 30.78 | 8.00 | |
| Current owed to participating | 216.21 | 227.14 | 744.00 |
| Current owed to group member | 1.87 | ||
| Short-term deferred tax liabilities | 1.78 | 4.07 | 23.63 |
| Other non-interest bearing current liabilities | 23.70 | 89.91 | |
| Accruals and deferred income | 22.23 | ||
| Current liabilities total | 247.65 | 317.37 | 939.07 |
| Balance sheet total (liabilities) | 834.78 | 877.42 | 3 155.96 |
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.