Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 955.93 | 721.90 | 614.22 |
| Total depreciation | - 383.92 | - 382.46 | - 382.46 |
| EBIT | 572.02 | 339.44 | 231.76 |
| Other financial income | 2.90 | 2.45 | |
| Other financial expenses | -14.91 | - 223.11 | -1 112.79 |
| Pre-tax profit | 560.00 | 116.33 | - 878.58 |
| Income taxes | - 123.20 | -25.57 | 190.95 |
| Net earnings | 436.81 | 90.76 | - 687.63 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Land and waters | 10 516.08 | 10 133.63 | 9 822.45 |
| Advance payments and construction in progress | 5 535.28 | 35 033.54 | |
| Tangible assets total | 10 516.08 | 15 668.91 | 44 855.99 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 52.33 | ||
| Current amounts owed by group member comp. | 531.91 | 0.00 | |
| Prepayments and accrued income | 9.89 | 14.22 | |
| Current other receivables | 100.85 | 1 628.84 | |
| Current deferred tax assets | 203.70 | ||
| Short term receivables total | 531.91 | 163.08 | 1 846.76 |
| Cash and bank deposits | 942.31 | 104.42 | |
| Cash and cash equivalents | 942.31 | 104.42 | |
| Balance sheet total (assets) | 11 048.00 | 16 774.29 | 46 807.18 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 |
| Share premium account | 7 400.00 | ||
| Retained earnings | 7 836.81 | 7 927.56 | |
| Profit of the financial year | 436.81 | 90.76 | - 687.63 |
| Shareholders equity total | 7 936.80 | 8 027.56 | 7 339.94 |
| Provisions | 692.15 | 675.24 | 687.99 |
| Non-current loans from credit institutions | 2 098.87 | 5 944.46 | 5 654.52 |
| Non-current other liabilities | 180.00 | 855.30 | |
| Non-current liabilities total | 2 098.87 | 6 124.46 | 6 509.82 |
| Current loans from credit institutions | 178.45 | 285.64 | 16 197.76 |
| Current trade creditors | 15.00 | 17.50 | 2 253.36 |
| Current owed to group member | 1 601.40 | 13 818.31 | |
| Short-term deferred tax liabilities | 126.72 | 42.48 | |
| Current liabilities total | 320.17 | 1 947.03 | 32 269.43 |
| Balance sheet total (liabilities) | 11 048.00 | 16 774.29 | 46 807.18 |
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.