Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 143.85 | 134.20 | 301.51 | 246.51 | 30.03 |
| EBIT | 143.85 | 134.20 | 301.51 | 246.51 | 30.03 |
| Other financial income | 39.88 | 885.06 | 47.25 | ||
| Other financial expenses | -46.48 | - 136.16 | -74.15 | - 163.15 | - 207.86 |
| Exchange rate differences | 568.34 | 643.22 | 262.40 | 56.83 | 28.96 |
| Pre-tax profit | 665.70 | 681.14 | 489.76 | 1 025.26 | - 101.63 |
| Income taxes | - 145.01 | - 143.87 | - 104.13 | - 231.00 | 19.55 |
| Net earnings | 520.69 | 537.27 | 385.63 | 794.26 | -82.08 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 3 200.86 | 6 325.66 | 6 588.06 | 6 637.73 | 2 966.62 |
| Tangible assets total | 3 200.86 | 6 325.66 | 6 588.06 | 6 637.73 | 2 966.62 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 1.26 | ||||
| Current other receivables | 2 455.96 | ||||
| Short term receivables total | 2 457.21 | ||||
| Cash and bank deposits | 252.06 | 332.29 | 362.98 | 2.57 | |
| Cash and cash equivalents | 252.06 | 332.29 | 362.98 | 2.57 | |
| Balance sheet total (assets) | 3 200.86 | 6 577.72 | 6 920.35 | 7 000.71 | 5 426.40 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 78.60 | 78.60 | 78.60 | 78.60 |
| Share premium account | 98.40 | 98.40 | |||
| Retained earnings | 520.69 | 1 057.96 | 1 541.99 | 2 336.25 | |
| Profit of the financial year | 520.69 | 537.27 | 385.63 | 794.26 | -82.08 |
| Shareholders equity total | 570.69 | 1 234.96 | 1 620.59 | 2 414.85 | 2 332.77 |
| Provisions | 121.51 | 224.38 | 277.71 | 230.75 | 78.91 |
| Non-current loans from credit institutions | 1 548.65 | 3 791.11 | 3 677.81 | 3 065.13 | 1 611.10 |
| Non-current liabilities total | 1 548.65 | 3 791.11 | 3 677.81 | 3 065.13 | 1 611.10 |
| Current loans from credit institutions | 93.27 | 116.77 | 117.29 | ||
| Current trade creditors | 0.33 | 2.23 | |||
| Current owed to participating | 725.17 | 969.97 | 1 001.97 | 1 001.97 | 1 001.25 |
| Short-term deferred tax liabilities | 24.62 | 42.96 | 42.85 | 198.30 | 122.97 |
| Other non-interest bearing current liabilities | 116.95 | 197.58 | 182.13 | 89.39 | 277.18 |
| Current liabilities total | 960.01 | 1 327.28 | 1 344.25 | 1 289.99 | 1 403.63 |
| Balance sheet total (liabilities) | 3 200.86 | 6 577.72 | 6 920.35 | 7 000.71 | 5 426.40 |
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.