Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -6.63 | -9.38 | -8.13 | -10.72 | 12.72 |
| Total depreciation | -22.39 | ||||
| EBIT | -6.63 | -9.38 | -8.13 | -10.72 | -9.66 |
| Other financial expenses | -1.96 | -2.20 | -2.57 | -3.61 | -21.22 |
| Net income from associates (fin.) | 3 110.53 | 2 921.80 | 8 601.63 | 8 589.27 | 2 994.71 |
| Pre-tax profit | 3 101.95 | 2 910.23 | 8 590.93 | 8 574.94 | 2 963.82 |
| Net earnings | 3 101.95 | 2 910.23 | 8 590.93 | 8 574.94 | 2 963.82 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 096.97 | ||||
| Tangible assets total | 3 096.97 | ||||
| Participating interests | 49 058.26 | 57 647.53 | 60 642.23 | ||
| Investments total | 49 058.26 | 57 647.53 | 60 642.23 | ||
| Non-current loans receivable | 38 808.19 | 40 436.63 | |||
| Long term receivables total | 38 808.19 | 40 436.63 | |||
| Inventories total | |||||
| Current other receivables | 25.00 | 45.00 | 45.00 | 45.00 | |
| Short term receivables total | 25.00 | 45.00 | 45.00 | 45.00 | |
| Balance sheet total (assets) | 38 808.19 | 40 461.63 | 49 103.26 | 57 692.53 | 63 784.21 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 119.90 | ||||
| Other reserves | 36 636.63 | 45 238.26 | 53 827.53 | 56 763.33 | |
| Retained earnings | 31 700.79 | -3 102.25 | -8 793.65 | -8 791.99 | -3 331.66 |
| Profit of the financial year | 3 101.95 | 2 910.23 | 8 590.93 | 8 574.94 | 2 963.82 |
| Shareholders equity total | 34 927.74 | 36 569.60 | 45 160.54 | 53 735.47 | 56 640.39 |
| Non-current other liabilities | 3 769.07 | 3 769.07 | 3 769.07 | ||
| Non-current deferred tax liabilities | 3 769.07 | 5 769.07 | |||
| Non-current liabilities total | 3 769.07 | 3 769.07 | 3 769.07 | 3 769.07 | 5 769.07 |
| Current loans from credit institutions | 975.23 | ||||
| Current trade creditors | 5.00 | 5.00 | 5.00 | 5.00 | 11.50 |
| Current owed to participating | 106.38 | 117.95 | 168.65 | ||
| Other non-interest bearing current liabilities | 182.99 | 388.02 | |||
| Current liabilities total | 111.38 | 122.95 | 173.65 | 187.99 | 1 374.75 |
| Balance sheet total (liabilities) | 38 808.19 | 40 461.63 | 49 103.26 | 57 692.53 | 63 784.21 |
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.