Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | - 314.27 | 88.31 | |||
| External services | -6.00 | -12.21 | |||
| Gross profit | - 320.27 | 76.11 | -6.93 | -7.50 | -5.21 |
| EBIT | - 320.27 | 76.11 | -6.93 | -7.50 | -5.21 |
| Other financial income | 5.68 | 14.07 | 14.63 | ||
| Other financial expenses | -0.68 | -0.68 | -3.04 | -0.22 | -0.02 |
| Net income from associates (fin.) | 181.02 | 225.38 | 99.77 | ||
| Pre-tax profit | - 320.95 | 75.43 | 176.73 | 231.73 | 109.17 |
| Income taxes | 1.47 | 2.84 | 0.28 | -1.41 | -2.07 |
| Net earnings | - 319.48 | 78.26 | 177.00 | 230.32 | 107.10 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 786.44 | ||||
| Participating interests | 41.32 | 141.09 | |||
| Investments total | 786.44 | 41.32 | 141.09 | ||
| Non-curr. owed by particip. interest comp. | 457.71 | 462.44 | 474.97 | ||
| Non-current loans receivable | 132.73 | 132.73 | 132.73 | ||
| Non-current other receivables | 132.73 | ||||
| Long term receivables total | 132.73 | 590.43 | 595.17 | 607.69 | |
| Inventories total | |||||
| Current owed by particip. interest comp. | 624.61 | ||||
| Current other receivables | 59.09 | 68.40 | 71.48 | ||
| Current deferred tax assets | 22.09 | 15.99 | 23.99 | 9.00 | 2.00 |
| Short term receivables total | 22.09 | 640.60 | 83.08 | 77.40 | 73.48 |
| Cash and bank deposits | 0.33 | 0.33 | 0.34 | 0.76 | 0.52 |
| Cash and cash equivalents | 0.33 | 0.33 | 0.34 | 0.76 | 0.52 |
| Balance sheet total (assets) | 808.86 | 773.66 | 673.85 | 714.65 | 822.78 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Other reserves | 16.32 | 116.09 | |||
| Retained earnings | 431.93 | 112.45 | 190.71 | 351.39 | 481.94 |
| Profit of the financial year | - 319.48 | 78.26 | 177.00 | 230.32 | 107.10 |
| Shareholders equity total | 192.45 | 270.71 | 447.71 | 678.03 | 785.13 |
| Provisions | 453.39 | 390.53 | 209.23 | 26.58 | 28.65 |
| Non-current liabilities total | |||||
| Current trade creditors | 9.00 | 9.00 | 9.00 | 9.00 | 9.00 |
| Current owed to participating | 4.00 | ||||
| Current owed to group member | 52.65 | ||||
| Short-term deferred tax liabilities | 5.08 | ||||
| Other non-interest bearing current liabilities | 92.29 | 103.42 | 7.91 | 1.04 | |
| Current liabilities total | 163.02 | 112.42 | 16.91 | 10.04 | 9.00 |
| Balance sheet total (liabilities) | 808.86 | 773.66 | 673.85 | 714.65 | 822.78 |
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.