Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -41.81 | -21.59 | -94.76 | 1 102.34 | -28.97 |
| Total depreciation | -9.60 | -9.60 | -9.60 | ||
| EBIT | -51.42 | -31.19 | - 104.36 | 1 102.34 | -28.97 |
| Other financial expenses | -18.34 | -5.44 | -7.13 | -8.73 | -15.35 |
| Net income from associates (fin.) | -1 037.29 | 935.45 | 817.42 | 1 514.98 | 2 832.08 |
| Pre-tax profit | -1 107.05 | 898.82 | 705.92 | 2 608.59 | 2 787.76 |
| Income taxes | 9.74 | 8.83 | 24.53 | - 227.38 | 22.12 |
| Net earnings | -1 097.31 | 907.65 | 730.45 | 2 381.20 | 2 809.89 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 921.85 | 912.25 | 902.64 | ||
| Tangible assets total | 921.85 | 912.25 | 902.64 | ||
| Holdings in group member companies | 400.16 | 1 217.57 | 2 514.98 | 3 832.08 | |
| Investments total | 400.16 | 1 217.57 | 2 514.98 | 3 832.08 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 1 088.92 | 1 446.51 | 1 198.65 | 1 191.56 | |
| Current other receivables | 7.51 | 2.23 | 20.49 | 0.60 | |
| Current deferred tax assets | 99.12 | 119.96 | 101.91 | 441.99 | 252.28 |
| Short term receivables total | 1 195.55 | 1 568.69 | 1 321.05 | 1 634.15 | 252.28 |
| Cash and bank deposits | 6.16 | 6.03 | 2.64 | 1 733.14 | 3 400.00 |
| Cash and cash equivalents | 6.16 | 6.03 | 2.64 | 1 733.14 | 3 400.00 |
| Balance sheet total (assets) | 2 123.56 | 2 887.12 | 3 443.90 | 5 882.27 | 7 484.36 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 113.00 | 500.00 | 905.00 | 1 700.00 | |
| Other reserves | 677.57 | 1 974.98 | 3 292.08 | ||
| Retained earnings | 2 654.39 | 1 444.08 | 1 174.15 | - 297.80 | - 933.70 |
| Profit of the financial year | -1 097.31 | 907.65 | 730.45 | 2 381.20 | 2 809.89 |
| Shareholders equity total | 1 682.08 | 2 589.73 | 3 207.18 | 5 088.38 | 6 993.27 |
| Provisions | 6.42 | ||||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 350.14 | 284.90 | 217.80 | ||
| Current trade creditors | 12.50 | 12.50 | 12.50 | 12.50 | |
| Current owed to participating | 78.84 | ||||
| Current owed to group member | 478.59 | ||||
| Short-term deferred tax liabilities | 781.39 | ||||
| Other non-interest bearing current liabilities | 12.50 | ||||
| Current liabilities total | 441.48 | 297.40 | 230.30 | 793.89 | 491.09 |
| Balance sheet total (liabilities) | 2 123.56 | 2 887.12 | 3 443.90 | 5 882.27 | 7 484.36 |
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.