Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 112.86 | 157.69 | 313.86 | 564.77 | 774.21 |
| Total depreciation | -13.27 | -13.27 | -29.60 | ||
| Reduction in value of non-current assets | 226.03 | 287.06 | |||
| EBIT | 99.60 | 144.42 | 284.26 | 790.80 | 1 061.27 |
| Other financial expenses | -24.61 | -22.52 | - 148.49 | - 139.09 | - 235.13 |
| Pre-tax profit | 74.98 | 121.90 | 135.77 | 425.68 | 539.07 |
| Income taxes | -25.22 | -29.92 | -33.16 | -82.26 | - 118.63 |
| Net earnings | 49.77 | 91.98 | 102.61 | 343.42 | 420.44 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 511.80 | 1 498.53 | 4 362.98 | ||
| Buildings | 6 637.55 | 7 016.21 | |||
| Tangible assets total | 1 511.80 | 1 498.53 | 4 362.98 | 6 637.55 | 7 016.21 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 0.10 | ||||
| Current deferred tax assets | 21.84 | 8.74 | 40.15 | ||
| Short term receivables total | 21.93 | 8.74 | 40.15 | ||
| Cash and bank deposits | 3.86 | 135.38 | 57.90 | ||
| Cash and cash equivalents | 3.86 | 135.38 | 57.90 | ||
| Balance sheet total (assets) | 1 511.80 | 1 502.39 | 4 520.29 | 6 646.29 | 7 114.26 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 10.00 | 100.00 | 200.00 | ||
| Retained earnings | 215.49 | 255.26 | 247.24 | 1 629.01 | 1 772.43 |
| Profit of the financial year | 49.77 | 91.98 | 102.61 | 343.42 | 420.44 |
| Shareholders equity total | 315.26 | 407.24 | 499.84 | 2 022.43 | 2 442.87 |
| Provisions | 394.90 | 461.68 | |||
| Non-current loans from credit institutions | 911.81 | 872.58 | 3 362.66 | 3 361.71 | 3 250.37 |
| Non-current other liabilities | 65.16 | 21.74 | 261.46 | ||
| Non-current deferred tax liabilities | 261.50 | 261.50 | |||
| Non-current liabilities total | 976.97 | 894.32 | 3 624.12 | 3 623.21 | 3 511.87 |
| Current loans from credit institutions | 68.06 | 40.45 | 125.83 | 32.81 | 75.70 |
| Advances received | 11.00 | 15.35 | 25.55 | ||
| Current owed to participating | 12.35 | 9.46 | 69.77 | 342.46 | 412.11 |
| Short-term deferred tax liabilities | 19.40 | 29.92 | |||
| Other non-interest bearing current liabilities | 119.76 | 121.00 | 189.72 | - 175.50 | - 328.89 |
| Current liabilities total | 219.57 | 200.84 | 396.33 | 215.12 | 184.47 |
| Balance sheet total (liabilities) | 1 511.80 | 1 502.39 | 4 520.29 | 6 255.66 | 6 600.89 |
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.