Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -5.00 | -7.50 | -5.25 | -3.13 | -3.75 |
| EBIT | -5.00 | -7.50 | -5.25 | -3.13 | -3.75 |
| Other financial income | 0.05 | ||||
| Other financial expenses | -1.84 | -16.86 | -17.08 | -16.81 | |
| Net income from associates (fin.) | 196.03 | - 124.30 | -35.77 | 45.36 | -14.88 |
| Pre-tax profit | 191.03 | - 133.63 | -57.83 | 25.15 | -35.44 |
| Net earnings | 191.03 | - 133.63 | -57.83 | 25.15 | -35.44 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 765.49 | 640.02 | 38.64 | ||
| Participating interests | 2 095.00 | 565.61 | 649.60 | 634.72 | |
| Investments total | 765.49 | 2 735.02 | 604.25 | 649.60 | 634.72 |
| Non-current loans receivable | 2 095.00 | 2 095.00 | 2 095.00 | ||
| Long term receivables total | 2 095.00 | 2 095.00 | 2 095.00 | ||
| Inventories total | |||||
| Current amounts owed by group member comp. | 1.35 | 26.35 | 25.00 | 25.00 | 25.00 |
| Current other receivables | 1.41 | ||||
| Short term receivables total | 1.35 | 26.35 | 26.41 | 25.00 | 25.00 |
| Cash and bank deposits | 0.02 | 0.06 | 0.06 | 0.06 | 0.06 |
| Cash and cash equivalents | 0.02 | 0.06 | 0.06 | 0.06 | 0.06 |
| Balance sheet total (assets) | 766.85 | 2 761.42 | 2 725.70 | 2 769.66 | 2 754.77 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Other reserves | 637.99 | 512.52 | 476.74 | 522.10 | 507.22 |
| Retained earnings | - 289.23 | 27.27 | -70.59 | - 173.78 | - 133.75 |
| Profit of the financial year | 191.03 | - 133.63 | -57.83 | 25.15 | -35.44 |
| Shareholders equity total | 664.79 | 531.15 | 473.32 | 498.47 | 463.03 |
| Non-current owed to group member | 81.69 | 406.78 | 308.83 | 300.75 | 249.04 |
| Non-current other liabilities | 15.38 | 1 810.99 | 1 937.05 | ||
| Non-current deferred tax liabilities | 1 948.71 | 2 020.24 | |||
| Non-current liabilities total | 97.07 | 2 217.77 | 2 245.89 | 2 249.46 | 2 269.28 |
| Other non-interest bearing current liabilities | 5.00 | 12.50 | 6.50 | 21.72 | 22.46 |
| Current liabilities total | 5.00 | 12.50 | 6.50 | 21.72 | 22.46 |
| Balance sheet total (liabilities) | 766.85 | 2 761.42 | 2 725.70 | 2 769.66 | 2 754.77 |
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.