Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -7.09 | -6.29 | -6.41 | -7.56 | -9.98 |
| Gross profit | -7.09 | -6.29 | -6.41 | -7.56 | -9.98 |
| EBIT | -7.09 | -6.29 | -6.41 | -7.56 | -9.98 |
| Other financial income | 15.69 | ||||
| Other financial expenses | -26.83 | -26.73 | -66.93 | -14.51 | -3.98 |
| Net income from associates (fin.) | 615.39 | 197.52 | |||
| Pre-tax profit | 581.46 | 164.50 | -73.33 | -22.07 | 1.74 |
| Net earnings | 581.46 | 164.50 | -73.33 | -22.07 | 1.74 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 2 235.09 | 2 382.61 | |||
| Investments total | 2 235.09 | 2 382.61 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 175.00 | 164.31 | |||
| Short term receivables total | 175.00 | 164.31 | |||
| Cash and bank deposits | 1 639.84 | 1 435.50 | 1 451.91 | ||
| Cash and cash equivalents | 1 639.84 | 1 435.50 | 1 451.91 | ||
| Balance sheet total (assets) | 2 235.09 | 2 382.61 | 1 639.84 | 1 610.50 | 1 616.22 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 57.20 | 58.90 | 61.00 | ||
| Retained earnings | 821.32 | 1 402.77 | 1 510.07 | 1 377.83 | 1 294.76 |
| Profit of the financial year | 581.46 | 164.50 | -73.33 | -22.07 | 1.74 |
| Shareholders equity total | 1 527.77 | 1 692.27 | 1 618.93 | 1 539.66 | 1 482.50 |
| Non-current liabilities total | |||||
| Current trade creditors | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 |
| Current owed to participating | 701.32 | 684.34 | 14.91 | 64.84 | 127.72 |
| Current liabilities total | 707.32 | 690.34 | 20.91 | 70.84 | 133.72 |
| Balance sheet total (liabilities) | 2 235.09 | 2 382.61 | 1 639.84 | 1 610.50 | 1 616.22 |
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.