Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 981.58 | 1 079.50 | 1 381.10 | 1 374.72 |
| External services | - 798.30 | - 893.00 | - 606.27 | - 669.27 |
| Gross profit | 183.28 | 186.49 | 774.83 | 705.45 |
| Employee benefit expenses | -40.00 | -55.00 | -62.50 | -62.50 |
| Total depreciation | -35.30 | -35.30 | -35.30 | -35.30 |
| EBIT | 107.98 | 96.20 | 677.03 | 607.65 |
| Other financial income | 1.87 | |||
| Other financial expenses | -95.69 | -31.59 | -21.77 | -15.42 |
| Pre-tax profit | 12.29 | 64.60 | 655.26 | 594.10 |
| Income taxes | -19.00 | -13.00 | - 110.25 | - 151.63 |
| Net earnings | -6.71 | 51.60 | 545.02 | 442.47 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Land and waters | 3 923.36 | 3 888.06 | 3 852.76 | 4 466.28 |
| Tangible assets total | 3 923.36 | 3 888.06 | 3 852.76 | 4 466.28 |
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Prepayments and accrued income | 3.40 | 3.47 | 7.05 | |
| Current other receivables | 3.77 | 111.56 | 3.16 | |
| Short term receivables total | 7.17 | 3.47 | 111.56 | 10.21 |
| Cash and bank deposits | 563.53 | 975.37 | 1 545.13 | 1 359.80 |
| Cash and cash equivalents | 563.53 | 975.37 | 1 545.13 | 1 359.80 |
| Balance sheet total (assets) | 4 494.06 | 4 866.89 | 5 509.45 | 5 836.29 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 520.90 | 520.90 | 520.90 | 520.90 |
| Retained earnings | 2 017.13 | 2 010.42 | 1 912.02 | 2 540.40 |
| Profit of the financial year | -6.71 | 51.60 | 545.02 | 442.47 |
| Shareholders equity total | 2 531.32 | 2 582.93 | 2 977.95 | 3 503.78 |
| Provisions | 1 035.19 | 1 459.21 | 1 377.58 | 1 158.88 |
| Non-current loans from credit institutions | 744.06 | 670.66 | 598.59 | 525.61 |
| Non-current liabilities total | 744.06 | 670.66 | 598.59 | 525.61 |
| Current loans from credit institutions | 97.04 | 73.40 | 72.00 | 73.00 |
| Short-term deferred tax liabilities | 105.25 | |||
| Other non-interest bearing current liabilities | 86.45 | 80.69 | 378.09 | 575.02 |
| Current liabilities total | 183.49 | 154.09 | 555.34 | 648.02 |
| Balance sheet total (liabilities) | 4 494.06 | 4 866.89 | 5 509.45 | 5 836.29 |
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.