Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -32.49 | - 135.46 | - 133.75 | -64.90 | -70.21 |
| EBIT | -32.49 | - 135.46 | - 133.75 | -64.90 | -70.21 |
| Other financial income | 273.18 | 215.84 | 422.95 | 397.66 | 435.24 |
| Other financial expenses | -61.44 | - 152.68 | - 137.14 | - 460.00 | - 211.83 |
| Reduction non-current investment assets | -1 786.86 | 1 786.86 | |||
| Income from other inv. held as non-curr. assets | 50.00 | 100.00 | 296.40 | 239.72 | |
| Net income from associates (fin.) | 2 467.50 | 2 303.00 | 658.00 | 1 316.00 | 658.00 |
| Pre-tax profit | 909.88 | 4 117.56 | 1 106.46 | 1 428.47 | 811.20 |
| Income taxes | -47.26 | -3.32 | -79.02 | -8.98 | -33.65 |
| Net earnings | 862.63 | 4 114.23 | 1 027.44 | 1 419.49 | 777.55 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 3 072.86 | 4 859.71 | 4 859.71 | 4 859.71 | 4 859.71 |
| Investments total | 3 072.86 | 4 859.71 | 4 859.71 | 4 859.71 | 4 859.71 |
| Non-current loans receivable | 520.00 | 520.00 | 520.00 | 520.00 | 520.00 |
| Long term receivables total | 520.00 | 520.00 | 520.00 | 520.00 | 520.00 |
| Inventories total | |||||
| Current owed by particip. interest comp. | 2.00 | ||||
| Current other receivables | 39.39 | ||||
| Current deferred tax assets | 12.22 | 2.40 | 68.96 | ||
| Short term receivables total | 51.60 | 2.40 | 68.96 | 2.00 | |
| Other current investments | 1 265.44 | 498.91 | 2 741.14 | 2 545.85 | 3 658.38 |
| Cash and bank deposits | 1 459.22 | 1 823.14 | 304.65 | 1 573.83 | 1 027.51 |
| Cash and cash equivalents | 2 724.66 | 2 322.05 | 3 045.79 | 4 119.68 | 4 685.89 |
| Balance sheet total (assets) | 6 317.51 | 7 753.36 | 8 427.90 | 9 568.36 | 10 067.60 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 300.00 | 280.00 | 290.00 | 300.00 |
| Retained earnings | 5 055.73 | 3 118.36 | 6 952.59 | 7 690.03 | 8 809.52 |
| Profit of the financial year | 862.63 | 4 114.23 | 1 027.44 | 1 419.49 | 777.55 |
| Shareholders equity total | 6 153.96 | 7 657.59 | 8 385.03 | 9 524.52 | 10 012.07 |
| Non-current liabilities total | |||||
| Current trade creditors | 17.50 | 93.75 | 17.50 | 17.50 | 17.50 |
| Short-term deferred tax liabilities | 5.52 | 11.04 | |||
| Other non-interest bearing current liabilities | 140.53 | 2.02 | 25.37 | 26.33 | 26.99 |
| Current liabilities total | 163.55 | 95.77 | 42.87 | 43.83 | 55.53 |
| Balance sheet total (liabilities) | 6 317.51 | 7 753.36 | 8 427.90 | 9 568.36 | 10 067.60 |
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.