Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 10 196.00 | 10 048.00 | 10 177.00 | 8 549.00 | 9 304.00 |
| Reduction in value of non-current assets | 8 000.00 | -22 570.00 | 7 340.00 | -52 231.00 | -6 925.00 |
| EBIT | 18 196.00 | -12 522.00 | 17 517.00 | -43 682.00 | 2 379.00 |
| Other financial income | 19.00 | 10.00 | |||
| Other financial expenses | -7 119.00 | -7 191.00 | -7 236.00 | -7 819.00 | -10 882.00 |
| Pre-tax profit | 11 096.00 | -19 713.00 | 10 281.00 | -51 501.00 | -8 493.00 |
| Income taxes | -2 441.00 | 4 337.00 | -2 262.00 | 5 507.00 | - 801.00 |
| Net earnings | 8 655.00 | -15 376.00 | 8 019.00 | -45 994.00 | -9 294.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 307 000.00 | 285 000.00 | 292 391.00 | 240 160.00 | 235 472.00 |
| Tangible assets total | 307 000.00 | 285 000.00 | 292 391.00 | 240 160.00 | 235 472.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 29.00 | 24.00 | |||
| Prepayments and accrued income | 191.00 | 218.00 | 653.00 | 92.00 | 338.00 |
| Current other receivables | 8 609.00 | 15 840.00 | 15 528.00 | ||
| Current deferred tax assets | 801.00 | ||||
| Short term receivables total | 220.00 | 242.00 | 9 262.00 | 16 733.00 | 15 866.00 |
| Cash and bank deposits | 30 412.00 | 40 118.00 | 45 769.00 | 45 338.00 | 43 401.00 |
| Cash and cash equivalents | 30 412.00 | 40 118.00 | 45 769.00 | 45 338.00 | 43 401.00 |
| Balance sheet total (assets) | 337 632.00 | 325 360.00 | 347 422.00 | 302 231.00 | 294 739.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 51.00 | 51.00 | 51.00 | 51.00 | 51.00 |
| Share premium account | 69 949.00 | 69 949.00 | 69 949.00 | ||
| Retained earnings | 15 384.00 | 24 039.00 | 8 663.00 | 86 631.00 | 40 637.00 |
| Profit of the financial year | 8 655.00 | -15 376.00 | 8 019.00 | -45 994.00 | -9 294.00 |
| Shareholders equity total | 94 039.00 | 78 663.00 | 86 682.00 | 40 688.00 | 31 394.00 |
| Provisions | 6 780.00 | 2 444.00 | 4 705.00 | ||
| Non-current loans from credit institutions | 109 413.00 | 108 256.00 | 109 180.00 | 109 268.00 | 108 432.00 |
| Non-current owed to group member | 105 000.00 | 105 000.00 | 105 000.00 | 105 000.00 | |
| Non-current liabilities total | 214 413.00 | 213 256.00 | 109 180.00 | 214 268.00 | 213 432.00 |
| Current loans from credit institutions | 101.00 | 1 237.00 | 198.00 | 854.00 | |
| Advances received | 792.00 | 792.00 | |||
| Current trade creditors | 147.00 | 474.00 | 229.00 | 105.00 | 3 089.00 |
| Current owed to group member | 20 415.00 | 26 715.00 | 138 015.00 | 39 315.00 | 45 615.00 |
| Other non-interest bearing current liabilities | 945.00 | 1 779.00 | 8 413.00 | 7 855.00 | 355.00 |
| Current liabilities total | 22 400.00 | 30 997.00 | 146 855.00 | 47 275.00 | 49 913.00 |
| Balance sheet total (liabilities) | 337 632.00 | 325 360.00 | 347 422.00 | 302 231.00 | 294 739.00 |
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.