Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 78.00 | 78.00 |
| Rents | -34.96 | -52.74 |
| Gross profit | 43.04 | 25.26 |
| Total depreciation | -2.82 | -38.82 |
| EBIT | 40.22 | -13.56 |
| Other financial income | 0.02 | |
| Other financial expenses | -0.31 | -0.41 |
| Pre-tax profit | 39.91 | -13.95 |
| Income taxes | -9.39 | -5.54 |
| Net earnings | 30.51 | -19.49 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Land and waters | 938.82 | 900.00 |
| Tangible assets total | 938.82 | 900.00 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current deferred tax assets | 4.46 | |
| Short term receivables total | 4.46 | |
| Cash and bank deposits | 32.49 | 43.81 |
| Cash and cash equivalents | 32.49 | 43.81 |
| Balance sheet total (assets) | 971.30 | 948.27 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 30.51 | |
| Profit of the financial year | 30.51 | -19.49 |
| Shareholders equity total | 70.51 | 51.02 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 9.39 | |
| Other non-interest bearing current liabilities | 891.40 | 897.25 |
| Current liabilities total | 900.79 | 897.25 |
| Balance sheet total (liabilities) | 971.30 | 948.27 |
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.