Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 1 335.00 | 1 782.00 | 2 574.74 |
Employee benefit expenses | - 764.00 | -1 188.00 | -2 068.00 |
Total depreciation | - 200.00 | - 185.00 | - 187.21 |
EBIT | 371.00 | 409.00 | 319.54 |
Other financial income | 4.75 | ||
Other financial expenses | -15.00 | -39.00 | -34.50 |
Pre-tax profit | 356.00 | 370.00 | 289.79 |
Income taxes | -78.00 | -82.00 | -64.56 |
Net earnings | 278.00 | 288.00 | 225.22 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Land and waters | 1 205.00 | 1 346.00 | 1 286.88 |
Buildings | 657.00 | 530.00 | 454.92 |
Tangible assets total | 1 862.00 | 1 876.00 | 1 741.80 |
Investments total | |||
Long term receivables total | |||
Raw materials and consumables | 10.00 | ||
Inventories total | 10.00 | ||
Current trade debtors | 255.00 | 34.00 | 71.04 |
Prepayments and accrued income | 10.91 | ||
Current other receivables | 7.00 | 13.00 | 1.23 |
Short term receivables total | 262.00 | 47.00 | 83.18 |
Cash and bank deposits | 78.00 | 558.00 | 1 219.79 |
Cash and cash equivalents | 78.00 | 558.00 | 1 219.79 |
Balance sheet total (assets) | 2 202.00 | 2 481.00 | 3 054.77 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Shares repurchased | 150.00 | ||
Retained earnings | 278.00 | 415.98 | |
Profit of the financial year | 278.00 | 288.00 | 225.22 |
Shareholders equity total | 318.00 | 606.00 | 831.20 |
Provisions | 27.00 | 36.00 | 29.36 |
Non-current loans from credit institutions | 640.00 | 575.00 | 506.84 |
Non-current liabilities total | 640.00 | 575.00 | 506.84 |
Current loans from credit institutions | 62.00 | 65.00 | 68.28 |
Current trade creditors | 63.00 | 53.00 | 69.80 |
Current owed to participating | 1 002.00 | 981.00 | 803.03 |
Short-term deferred tax liabilities | 51.00 | 73.00 | 47.46 |
Other non-interest bearing current liabilities | 39.00 | 92.00 | 698.81 |
Current liabilities total | 1 217.00 | 1 264.00 | 1 687.37 |
Balance sheet total (liabilities) | 2 202.00 | 2 481.00 | 3 054.77 |
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.