Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -79.39 | -4.84 | -6.49 | -11.95 | -11.39 |
| EBIT | -79.39 | -4.84 | -6.49 | -11.95 | -11.39 |
| Other financial income | 167.69 | 107.59 | 264.57 | 371.76 | 365.30 |
| Other financial expenses | -8.79 | -38.80 | -73.09 | -73.86 | -64.94 |
| Net income from associates (fin.) | 34 659.68 | 29 712.55 | 50 705.37 | -9 794.79 | 6 577.76 |
| Pre-tax profit | 34 739.19 | 29 776.51 | 50 890.37 | -9 508.83 | 6 866.74 |
| Income taxes | -33.73 | -14.34 | -40.48 | -62.92 | -63.62 |
| Net earnings | 34 705.46 | 29 762.17 | 50 849.89 | -9 571.75 | 6 803.11 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 254 856.37 | 277 533.15 | 303 951.16 | 293 774.36 | 300 679.40 |
| Participating interests | 21 643.67 | 21 946.44 | 23 233.80 | 23 615.82 | 23 288.53 |
| Investments total | 276 500.03 | 299 479.59 | 327 184.96 | 317 390.17 | 323 967.93 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 7 464.02 | 13 911.95 | 37 183.76 | 37 504.66 | 37 102.90 |
| Current deferred tax assets | 20.66 | ||||
| Short term receivables total | 7 464.02 | 13 932.60 | 37 183.76 | 37 504.66 | 37 102.90 |
| Cash and bank deposits | 0.35 | 0.35 | 0.35 | 1.49 | 0.47 |
| Cash and cash equivalents | 0.35 | 0.35 | 0.35 | 1.49 | 0.47 |
| Balance sheet total (assets) | 283 964.40 | 313 412.54 | 364 369.07 | 354 896.32 | 361 071.30 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 776.14 | 1 776.14 | 1 776.14 | 1 776.14 | 1 776.14 |
| Shares repurchased | 6 733.00 | ||||
| Other reserves | 33 031.50 | 56 011.06 | 83 716.43 | 73 539.62 | 80 499.40 |
| Retained earnings | 206 819.96 | 218 545.87 | 220 602.66 | 281 629.35 | 265 097.83 |
| Profit of the financial year | 34 705.46 | 29 762.17 | 50 849.89 | -9 571.75 | 6 803.11 |
| Shareholders equity total | 283 066.07 | 306 095.23 | 356 945.12 | 347 373.37 | 354 176.48 |
| Non-current liabilities total | |||||
| Current trade creditors | 547.57 | 553.04 | 558.57 | ||
| Current owed to participating | 6 027.95 | 6 082.58 | 6 143.41 | 6 135.71 | |
| Current owed to group member | 737.80 | 742.23 | 749.65 | 686.73 | |
| Short-term deferred tax liabilities | 40.48 | 62.92 | 63.62 | ||
| Other non-interest bearing current liabilities | 898.33 | 3.99 | 5.63 | 8.41 | 8.75 |
| Current liabilities total | 898.33 | 7 317.31 | 7 423.95 | 7 522.95 | 6 894.81 |
| Balance sheet total (liabilities) | 283 964.40 | 313 412.54 | 364 369.07 | 354 896.32 | 361 071.30 |
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.