Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 5.02 | 43.09 |
| EBIT | 5.02 | 43.09 |
| Other financial income | 175.87 | 0.09 |
| Other financial expenses | - 171.10 | -24.38 |
| Pre-tax profit | 9.79 | 18.81 |
| Income taxes | -3.28 | -2.00 |
| Net earnings | 6.51 | 16.81 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Land and waters | 1 001.75 | 1 001.75 |
| Tangible assets total | 1 001.75 | 1 001.75 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 446.57 | 390.55 |
| Cash and cash equivalents | 446.57 | 390.55 |
| Balance sheet total (assets) | 1 448.32 | 1 392.30 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 740.40 | 746.91 |
| Profit of the financial year | 6.51 | 16.81 |
| Shareholders equity total | 786.91 | 803.72 |
| Provisions | 9.45 | 7.25 |
| Non-current loans from credit institutions | 536.83 | 526.30 |
| Non-current other liabilities | 19.87 | 19.87 |
| Non-current liabilities total | 556.70 | 546.17 |
| Current loans from credit institutions | 11.82 | 10.79 |
| Current trade creditors | 12.00 | 12.00 |
| Current owed to participating | 65.96 | |
| Short-term deferred tax liabilities | 5.48 | 4.20 |
| Other non-interest bearing current liabilities | 8.17 | |
| Current liabilities total | 95.26 | 35.16 |
| Balance sheet total (liabilities) | 1 448.32 | 1 392.30 |
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.