Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 159.00 | 45.00 | 0.75 | 76.59 | 1 904.34 |
| Employee benefit expenses | -1 929.11 | ||||
| Other operating expenses | -70.25 | ||||
| Total depreciation | -38.75 | -45.75 | |||
| EBIT | 74.66 | -25.25 | 0.75 | 37.84 | -70.52 |
| Other financial expenses | -15.16 | -11.74 | -36.94 | ||
| Pre-tax profit | 55.68 | -40.41 | 0.75 | 26.11 | - 107.46 |
| Income taxes | -12.23 | 2.98 | 2.86 | ||
| Net earnings | 43.45 | -40.41 | 0.75 | 29.09 | - 104.61 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 850.00 | 1 850.00 | 1 850.00 | 1 850.00 | 1 843.00 |
| Machinery and equipment | 116.25 | 77.50 | |||
| Tangible assets total | 1 850.00 | 1 850.00 | 1 850.00 | 1 966.25 | 1 920.50 |
| Holdings in group member companies | 2 500.00 | ||||
| Other receivables | 62.50 | ||||
| Investments total | 2 562.50 | ||||
| Deferred tax assets | 2.25 | ||||
| Long term receivables total | 2.25 | ||||
| Inventories total | |||||
| Current trade debtors | 103.21 | ||||
| Current amounts owed by group member comp. | 134.60 | ||||
| Current other receivables | 111.78 | 111.78 | 35.37 | 111.78 | 33.15 |
| Current deferred tax assets | 2.25 | 2.25 | 15.28 | 24.50 | 24.35 |
| Short term receivables total | 114.03 | 114.03 | 50.64 | 136.27 | 295.32 |
| Cash and bank deposits | 335.19 | 223.34 | 524.02 | 343.36 | 367.74 |
| Cash and cash equivalents | 335.19 | 223.34 | 524.02 | 343.36 | 367.74 |
| Balance sheet total (assets) | 2 299.21 | 2 187.37 | 2 426.91 | 2 445.89 | 5 146.05 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 486.58 | 530.03 | 489.62 | 500.37 | 529.46 |
| Profit of the financial year | 43.45 | -40.41 | 0.75 | 29.09 | - 104.61 |
| Shareholders equity total | 655.03 | 614.62 | 615.37 | 654.46 | 549.85 |
| Non-current loans from credit institutions | 1 469.14 | 1 434.20 | |||
| Non-current deferred tax liabilities | 1 356.74 | 2 866.18 | |||
| Non-current liabilities total | 1 469.14 | 1 434.20 | 1 356.74 | 2 866.18 | |
| Current loans from credit institutions | 525.00 | ||||
| Advances received | 18.00 | ||||
| Current trade creditors | 42.00 | ||||
| Current owed to participating | 149.22 | 112.72 | 396.69 | ||
| Short-term deferred tax liabilities | 25.83 | 25.83 | |||
| Other non-interest bearing current liabilities | 1 396.85 | 434.69 | 1 163.03 | ||
| Current liabilities total | 175.05 | 138.55 | 1 811.54 | 434.69 | 1 730.03 |
| Balance sheet total (liabilities) | 2 299.21 | 2 187.37 | 2 426.91 | 2 445.89 | 5 146.05 |
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.