Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 92.03 | 481.54 | 212.72 | 416.17 | 1 883.98 |
| Total depreciation | -31.31 | -23.67 | -71.49 | - 101.36 | -93.04 |
| EBIT | 60.72 | 457.88 | 141.23 | 314.81 | 1 790.94 |
| Other financial income | 0.05 | 764.33 | 0.15 | ||
| Other financial expenses | -97.11 | - 124.28 | - 211.02 | - 446.83 | - 423.63 |
| Pre-tax profit | -36.39 | 333.60 | -69.75 | 632.32 | 1 367.46 |
| Income taxes | -59.88 | -0.35 | - 161.39 | - 279.51 | |
| Net earnings | -36.39 | 273.71 | -70.11 | 470.92 | 1 087.95 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 2 612.80 | 1 965.64 | 8 357.00 | 8 267.89 | 7 582.95 |
| Tangible assets total | 2 612.80 | 1 965.64 | 8 357.00 | 8 267.89 | 7 582.95 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 25.00 | 25.00 | |||
| Prepayments and accrued income | 1.50 | ||||
| Current other receivables | 164.00 | 14.21 | |||
| Current deferred tax assets | 52.12 | 61.65 | 10.49 | ||
| Short term receivables total | 77.12 | 252.15 | 24.69 | ||
| Cash and bank deposits | 117.25 | 2 060.05 | 28.43 | 422.91 | 110.52 |
| Cash and cash equivalents | 117.25 | 2 060.05 | 28.43 | 422.91 | 110.52 |
| Balance sheet total (assets) | 2 730.04 | 4 102.80 | 8 637.58 | 8 690.81 | 7 718.16 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 250.00 | ||||
| Retained earnings | 48.99 | - 237.39 | 36.32 | -33.79 | 437.14 |
| Profit of the financial year | -36.39 | 273.71 | -70.11 | 470.92 | 1 087.95 |
| Shareholders equity total | 212.61 | 486.32 | 166.22 | 637.14 | 1 725.09 |
| Non-current loans from credit institutions | 977.20 | 5 173.03 | 4 003.54 | 3 969.46 | |
| Non-current other liabilities | 2 962.73 | 209.20 | 209.20 | ||
| Non-current deferred tax liabilities | 3 511.76 | 1 605.71 | |||
| Non-current liabilities total | 977.20 | 8 135.76 | 7 724.50 | 5 784.37 | |
| Current loans from credit institutions | 57.00 | 17.52 | 34.49 | ||
| Current trade creditors | 12.50 | 24.60 | 16.08 | 12.50 | 22.42 |
| Short-term deferred tax liabilities | 149.39 | ||||
| Other non-interest bearing current liabilities | 2 500.69 | 2 609.78 | 243.93 | 129.01 | 125.36 |
| Accruals and deferred income | 4.25 | 4.90 | 18.59 | 20.74 | 26.44 |
| Current liabilities total | 2 517.44 | 2 639.28 | 335.60 | 329.17 | 208.71 |
| Balance sheet total (liabilities) | 2 730.04 | 4 102.80 | 8 637.58 | 8 690.81 | 7 718.16 |
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.