Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 620.62 | 2 446.28 | 1 808.90 | 1 938.49 | 1 746.87 |
| Total depreciation | - 173.14 | - 357.57 | - 360.05 | - 360.05 | - 360.05 |
| EBIT | 1 447.48 | 2 088.71 | 1 448.85 | 1 578.43 | 1 386.81 |
| Other financial income | 3.20 | 13.76 | 4.18 | ||
| Other financial expenses | - 226.94 | - 399.10 | - 318.10 | - 336.00 | - 328.05 |
| Pre-tax profit | 1 220.54 | 1 689.61 | 1 133.95 | 1 256.19 | 1 062.94 |
| Income taxes | - 269.63 | - 373.42 | - 252.60 | - 276.48 | - 234.73 |
| Net earnings | 950.90 | 1 316.19 | 881.35 | 979.71 | 828.21 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 20 126.76 | 19 934.78 | 19 574.73 | 19 214.67 | 18 854.62 |
| Tangible assets total | 20 126.76 | 19 934.78 | 19 574.73 | 19 214.67 | 18 854.62 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 60.62 | 14.38 | |||
| Current amounts owed by group member comp. | 986.76 | ||||
| Prepayments and accrued income | 12.11 | ||||
| Current other receivables | 13.87 | 122.82 | 504.18 | ||
| Current deferred tax assets | 13.64 | ||||
| Short term receivables total | 86.59 | 136.46 | 986.76 | 518.55 | |
| Cash and bank deposits | 0.28 | 1 046.87 | 295.93 | 142.79 | |
| Cash and cash equivalents | 0.28 | 1 046.87 | 295.93 | 142.79 | |
| Balance sheet total (assets) | 20 213.64 | 20 981.65 | 20 007.11 | 20 344.22 | 19 373.17 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 950.90 | 2 267.09 | 3 148.45 | 4 128.16 | |
| Profit of the financial year | 950.90 | 1 316.19 | 881.35 | 979.71 | 828.21 |
| Shareholders equity total | 1 000.90 | 2 317.09 | 3 198.45 | 4 178.16 | 5 006.37 |
| Provisions | 119.00 | 227.26 | 319.49 | 402.86 | 484.29 |
| Non-current loans from credit institutions | 9 950.10 | 8 616.96 | 7 383.42 | 6 192.58 | 5 002.31 |
| Non-current liabilities total | 9 950.10 | 8 616.96 | 7 383.42 | 6 192.58 | 5 002.31 |
| Current loans from credit institutions | 1 833.12 | 1 214.51 | 1 212.96 | 1 211.42 | 1 254.09 |
| Advances received | 19.75 | ||||
| Current trade creditors | 222.67 | 35.00 | 27.50 | 34.72 | 21.60 |
| Short-term deferred tax liabilities | 150.63 | 265.17 | 91.12 | 7.30 | |
| Other non-interest bearing current liabilities | 6 937.21 | 8 305.67 | 7 865.29 | 8 213.61 | 7 597.22 |
| Current liabilities total | 9 143.64 | 9 820.34 | 9 105.75 | 9 570.62 | 8 880.20 |
| Balance sheet total (liabilities) | 20 213.64 | 20 981.65 | 20 007.11 | 20 344.22 | 19 373.17 |
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.