Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 97.70 | 756.68 | 1 141.98 | -46.87 | -58.05 |
| Total depreciation | -56.82 | -41.19 | -13.15 | -13.15 | -13.15 |
| EBIT | 40.88 | 715.49 | 1 128.82 | -60.03 | -71.20 |
| Other financial income | 916.43 | 6 292.24 | 2 241.26 | 1 611.94 | 3 008.47 |
| Other financial expenses | -2 474.69 | - 437.75 | - 381.84 | - 468.45 | - 582.30 |
| Pre-tax profit | -1 517.37 | 6 569.98 | 2 988.24 | 1 083.46 | 2 354.96 |
| Net earnings | -1 517.37 | 6 569.98 | 2 988.24 | 1 083.46 | 2 354.96 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 4 959.83 | 3 544.60 | 1 120.30 | 1 107.14 | 1 093.99 |
| Machinery and equipment | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Tangible assets total | 4 969.82 | 3 554.60 | 1 130.30 | 1 117.14 | 1 103.99 |
| Investments total | |||||
| Non-current other receivables | 8 211.47 | 8 711.55 | 7 241.93 | ||
| Long term receivables total | 8 211.47 | 8 711.55 | 7 241.93 | ||
| Inventories total | |||||
| Current other receivables | 54.12 | 67.28 | 94.22 | 93.77 | 94.70 |
| Current deferred tax assets | 259.84 | 224.22 | 344.57 | 387.92 | 315.90 |
| Short term receivables total | 313.96 | 291.50 | 438.79 | 481.69 | 410.61 |
| Other current investments | 20 511.45 | 25 326.74 | 20 549.16 | 20 902.97 | 19 945.03 |
| Cash and bank deposits | 120.52 | 18.31 | 122.61 | 143.07 | 1 367.26 |
| Cash and cash equivalents | 20 631.97 | 25 345.05 | 20 671.77 | 21 046.04 | 21 312.29 |
| Balance sheet total (assets) | 25 915.76 | 29 191.15 | 30 452.32 | 31 356.42 | 30 068.81 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 90.00 | 90.00 | 500.00 | 1 000.00 | 1 000.00 |
| Retained earnings | 12 125.39 | 10 518.02 | 16 588.00 | 18 576.25 | 18 659.71 |
| Profit of the financial year | -1 517.37 | 6 569.98 | 2 988.24 | 1 083.46 | 2 354.96 |
| Shareholders equity total | 10 898.02 | 17 378.00 | 20 276.25 | 20 859.71 | 22 214.67 |
| Non-current loans from credit institutions | 2 104.33 | 1 408.54 | 391.43 | 370.73 | 343.83 |
| Non-current liabilities total | 2 104.33 | 1 408.54 | 391.43 | 370.73 | 343.83 |
| Current loans from credit institutions | 7 308.59 | 4 775.74 | 3 902.16 | 3 617.65 | 676.83 |
| Advances received | 6.30 | 14.10 | 6.39 | 6.63 | 6.86 |
| Other non-interest bearing current liabilities | 5 598.51 | 5 614.77 | 5 876.09 | 6 501.69 | 6 826.62 |
| Current liabilities total | 12 913.40 | 10 404.61 | 9 784.64 | 10 125.98 | 7 510.31 |
| Balance sheet total (liabilities) | 25 915.76 | 29 191.15 | 30 452.32 | 31 356.42 | 30 068.81 |
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.