Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 436.55 | 29.28 | 18.17 | 63.16 | 64.65 |
| Total depreciation | -63.28 | -9.12 | -10.61 | -15.07 | -15.07 |
| EBIT | 373.27 | 20.16 | 7.56 | 48.09 | 49.58 |
| Other financial income | 15.54 | 13.36 | 3.01 | 0.32 | |
| Other financial expenses | -11.60 | -12.34 | -36.69 | -72.36 | -78.61 |
| Pre-tax profit | 361.67 | 23.37 | -15.76 | -21.25 | -28.71 |
| Income taxes | -79.10 | -4.90 | 3.00 | 1.00 | 5.00 |
| Net earnings | 282.57 | 18.47 | -12.76 | -20.25 | -23.71 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 226.32 | 217.20 | 2 301.70 | 2 286.63 | 2 271.57 |
| Tangible assets total | 226.32 | 217.20 | 2 301.70 | 2 286.63 | 2 271.57 |
| Other receivables | -0.00 | ||||
| Investments total | -0.00 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 0.50 | ||||
| Prepayments and accrued income | 3.00 | ||||
| Current other receivables | 457.18 | 70.54 | 73.55 | ||
| Current deferred tax assets | 4.00 | ||||
| Short term receivables total | 460.18 | 71.04 | 77.55 | ||
| Cash and bank deposits | 449.85 | 30.84 | 89.55 | 70.60 | |
| Cash and cash equivalents | 449.85 | 30.84 | 89.55 | 70.60 | |
| Balance sheet total (assets) | 676.17 | 708.21 | 2 462.29 | 2 434.79 | 2 271.57 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -38.10 | 244.47 | 262.94 | 250.18 | 229.93 |
| Profit of the financial year | 282.57 | 18.47 | -12.76 | -20.25 | -23.71 |
| Shareholders equity total | 294.47 | 312.94 | 300.18 | 279.93 | 256.22 |
| Provisions | 70.00 | 43.00 | 40.00 | 39.00 | 34.00 |
| Non-current loans from credit institutions | 296.03 | 307.88 | 320.19 | 333.87 | 494.13 |
| Non-current liabilities total | 296.03 | 307.88 | 320.19 | 333.87 | 494.13 |
| Current loans from credit institutions | 1 766.54 | 1 750.00 | 1 454.31 | ||
| Current trade creditors | 12.50 | 12.50 | 35.38 | 32.00 | 32.91 |
| Short-term deferred tax liabilities | 31.90 | ||||
| Other non-interest bearing current liabilities | 3.17 | ||||
| Current liabilities total | 15.67 | 44.40 | 1 801.92 | 1 782.00 | 1 487.22 |
| Balance sheet total (liabilities) | 676.17 | 708.21 | 2 462.29 | 2 434.79 | 2 271.57 |
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.