Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -1.63 | -4.75 | -1.88 | -2.38 | -4.13 |
| EBIT | -1.63 | -4.75 | -1.88 | -2.38 | -4.13 |
| Other financial income | 359.82 | ||||
| Other financial expenses | -0.40 | -0.44 | -0.01 | ||
| Net income from associates (fin.) | 57.85 | - 826.48 | 236.39 | 389.95 | 889.43 |
| Pre-tax profit | 56.23 | - 471.81 | 234.07 | 387.56 | 885.30 |
| Net earnings | 56.23 | - 471.81 | 234.07 | 387.56 | 885.30 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 266.66 | 155.61 | 545.56 | 1 045.24 | |
| Investments total | 266.66 | 155.61 | 545.56 | 1 045.24 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 215.78 | 100.03 | 3.71 | 1.58 | 3.77 |
| Cash and cash equivalents | 215.78 | 100.03 | 3.71 | 1.58 | 3.77 |
| Balance sheet total (assets) | 482.44 | 100.03 | 159.32 | 547.14 | 1 049.01 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 110.60 | 117.80 | 160.00 | ||
| Other reserves | 66.66 | 100.24 | |||
| Retained earnings | 197.07 | 319.96 | - 232.62 | - 116.35 | - 149.02 |
| Profit of the financial year | 56.23 | - 471.81 | 234.07 | 387.56 | 885.30 |
| Shareholders equity total | 480.56 | - 101.85 | 51.45 | 439.01 | 1 046.51 |
| Non-current liabilities total | |||||
| Current trade creditors | 1.88 | 1.88 | 1.88 | 2.13 | 2.50 |
| Other non-interest bearing current liabilities | 200.00 | 106.00 | 106.00 | ||
| Current liabilities total | 1.88 | 201.88 | 107.88 | 108.13 | 2.50 |
| Balance sheet total (liabilities) | 482.44 | 100.03 | 159.32 | 547.14 | 1 049.01 |
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.