Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | 153 169.00 |
| Costs of manufacturing | -51 188.00 |
| Gross profit | 101 981.00 |
| Costs of management | -20 564.00 |
| Costs of distribution | -70 144.00 |
| Other operating expenses | -9 167.00 |
| EBIT | 2 106.00 |
| Other financial income | 979.00 |
| Other financial expenses | -4 486.00 |
| Pre-tax profit | -1 401.00 |
| Income taxes | -5.00 |
| Net earnings | -1 406.00 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible rights | 14 078.00 | 3 406.00 |
| Intangible assets total | 14 078.00 | 3 406.00 |
| Land and waters | 76 397.00 | 82 586.00 |
| Buildings | 2 030 334.00 | 2 059 907.00 |
| Machinery and equipment | 5 002.00 | 4 432.00 |
| Advance payments and construction in progress | 40 351.00 | 32 986.00 |
| Tangible assets total | 2 152 084.00 | 2 179 911.00 |
| Holdings in group member companies | 268.00 | |
| Participating interests | 69.00 | |
| Investments total | 268.00 | 69.00 |
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 7 339.00 | 8 276.00 |
| Prepayments and accrued income | 721.00 | 2 842.00 |
| Current other receivables | 14 035.00 | 11 835.00 |
| Current deferred tax assets | 12 137.00 | 12 137.00 |
| Short term receivables total | 34 232.00 | 35 090.00 |
| Cash and bank deposits | 40 248.00 | 40 737.00 |
| Cash and cash equivalents | 40 248.00 | 40 737.00 |
| Balance sheet total (assets) | 2 240 910.00 | 2 259 213.00 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 60 000.00 | 60 000.00 |
| Asset revaluation reserve | 324 344.00 | 315 205.00 |
| Other reserves | -51.00 | - 103.00 |
| Retained earnings | 1 616 418.00 | 1 625 903.00 |
| Profit of the financial year | -1 406.00 | |
| Shareholders equity total | 2 000 711.00 | 1 999 599.00 |
| Provisions | 223.00 | |
| Non-current loans from credit institutions | 110 383.00 | 138 204.00 |
| Non-current accruals and deferred income | 79 123.00 | 92 304.00 |
| Non-current other liabilities | 10 592.00 | |
| Non-current liabilities total | 200 098.00 | 230 508.00 |
| Current bonds | 1 069.00 | 1 247.00 |
| Current loans from credit institutions | 8 252.00 | 12 119.00 |
| Advances received | 246.00 | |
| Current trade creditors | 12 097.00 | 9 981.00 |
| Other non-interest bearing current liabilities | 18 683.00 | 5 290.00 |
| Current liabilities total | 40 101.00 | 28 883.00 |
| Balance sheet total (liabilities) | 2 240 910.00 | 2 259 213.00 |
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.