Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 211.04 | 102.26 | 51.95 | 349.72 | -5.92 |
| Total depreciation | -6.33 | -2.53 | -21.77 | -22.56 | -22.56 |
| EBIT | 204.70 | 99.73 | 30.18 | 327.16 | -28.48 |
| Other financial income | 10.42 | 1.65 | 2.39 | ||
| Other financial expenses | -11.82 | -13.39 | -25.37 | -18.72 | -18.26 |
| Pre-tax profit | 203.31 | 87.99 | 7.20 | 308.44 | -46.74 |
| Income taxes | -44.78 | -19.36 | -1.55 | -68.31 | 10.51 |
| Net earnings | 158.53 | 68.62 | 5.65 | 240.13 | -36.23 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 11 877.41 | 11 915.55 | 11 913.64 | 11 911.73 | 15 053.83 |
| Machinery and equipment | 48.11 | 80.88 | 60.23 | 39.57 | |
| Tangible assets total | 11 877.41 | 11 963.66 | 11 994.52 | 11 971.96 | 15 093.40 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 17.50 | ||||
| Current other receivables | 17.16 | ||||
| Current deferred tax assets | 3.70 | 0.20 | 9.51 | ||
| Short term receivables total | 38.36 | 0.20 | 9.51 | ||
| Cash and bank deposits | 196.64 | 272.16 | 41.81 | ||
| Cash and cash equivalents | 196.64 | 272.16 | 41.81 | ||
| Balance sheet total (assets) | 12 112.42 | 12 236.02 | 11 994.52 | 12 013.77 | 15 102.91 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Retained earnings | 10 955.98 | 11 114.51 | 11 183.13 | 11 188.78 | 11 428.92 |
| Profit of the financial year | 158.53 | 68.62 | 5.65 | 240.13 | -36.23 |
| Shareholders equity total | 11 214.51 | 11 283.13 | 11 288.78 | 11 528.92 | 11 492.69 |
| Provisions | 1.00 | 1.00 | |||
| Non-current loans from credit institutions | 754.04 | 703.63 | |||
| Non-current liabilities total | 754.04 | 703.63 | |||
| Current loans from credit institutions | 78.99 | 48.64 | 392.38 | 3 089.59 | |
| Current trade creditors | 20.00 | 65.58 | 20.00 | 20.00 | 20.00 |
| Current owed to group member | 113.18 | 267.28 | 371.29 | 478.27 | |
| Short-term deferred tax liabilities | 44.88 | 15.86 | 0.35 | 68.31 | |
| Other non-interest bearing current liabilities | 5.99 | 24.72 | 24.25 | 22.36 | |
| Current liabilities total | 143.87 | 249.25 | 704.74 | 483.85 | 3 610.22 |
| Balance sheet total (liabilities) | 12 112.42 | 12 236.02 | 11 994.52 | 12 013.77 | 15 102.91 |
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.