Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 11.56 | 32.64 | 31.05 | 30.80 | 0.93 |
| Total depreciation | -3.43 | -3.43 | -3.43 | -3.43 | -3.43 |
| EBIT | 8.12 | 29.21 | 27.61 | 27.37 | -2.51 |
| Other financial income | 0.00 | 0.02 | 0.03 | ||
| Other financial expenses | -0.47 | -0.53 | -0.54 | ||
| Pre-tax profit | 8.12 | 28.75 | 27.09 | 26.84 | -2.48 |
| Income taxes | -3.72 | -7.11 | -6.71 | -6.64 | -0.20 |
| Net earnings | 4.41 | 21.64 | 20.38 | 20.20 | -2.67 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 682.89 | 679.46 | 676.02 | 672.59 | 669.16 |
| Tangible assets total | 682.89 | 679.46 | 676.02 | 672.59 | 669.16 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 2.33 | 2.33 | 5.24 | 2.55 | 11.24 |
| Current deferred tax assets | 2.89 | 3.29 | 8.66 | 9.80 | |
| Short term receivables total | 2.33 | 5.23 | 8.53 | 11.21 | 21.04 |
| Cash and bank deposits | 28.82 | 47.28 | 67.78 | 88.73 | 79.66 |
| Cash and cash equivalents | 28.82 | 47.28 | 67.78 | 88.73 | 79.66 |
| Balance sheet total (assets) | 714.04 | 731.96 | 752.34 | 772.53 | 769.86 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 492.41 | 496.82 | 518.46 | 538.84 | 559.03 |
| Profit of the financial year | 4.41 | 21.64 | 20.38 | 20.20 | -2.67 |
| Shareholders equity total | 696.82 | 718.46 | 738.84 | 759.03 | 756.36 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 3.72 | ||||
| Other non-interest bearing current liabilities | 13.50 | 13.50 | 13.50 | 13.50 | 13.50 |
| Current liabilities total | 17.22 | 13.50 | 13.50 | 13.50 | 13.50 |
| Balance sheet total (liabilities) | 714.04 | 731.96 | 752.34 | 772.53 | 769.86 |
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.