Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -5.18 | -2.50 | -11.13 | -10.00 | |
| Gross profit | -8.00 | -5.18 | -2.50 | -11.13 | -10.00 |
| EBIT | -8.00 | -5.18 | -2.50 | -11.13 | -10.00 |
| Other financial income | 5.95 | ||||
| Other financial expenses | -10.65 | -0.22 | -15.92 | -5.21 | |
| Net income from associates (fin.) | 599.00 | 767.32 | 813.70 | 1 053.47 | 1 492.79 |
| Pre-tax profit | 591.00 | 751.49 | 816.93 | 1 026.42 | 1 477.58 |
| Income taxes | 2.00 | 2.29 | -0.74 | 3.99 | 2.95 |
| Net earnings | 593.00 | 753.77 | 816.19 | 1 030.41 | 1 480.53 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 1 410.00 | 2 112.17 | 2 845.88 | 3 829.34 | 5 252.13 |
| Investments total | 1 410.00 | 2 112.17 | 2 845.88 | 3 829.34 | 5 252.13 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 3.00 | 155.83 | |||
| Current other receivables | 0.17 | ||||
| Current deferred tax assets | 306.00 | 386.91 | 229.69 | 300.57 | 421.02 |
| Short term receivables total | 309.00 | 386.91 | 385.52 | 300.57 | 421.20 |
| Cash and bank deposits | 2.00 | 5.75 | 1.60 | 5.74 | 7.34 |
| Cash and cash equivalents | 2.00 | 5.75 | 1.60 | 5.74 | 7.34 |
| Balance sheet total (assets) | 1 721.00 | 2 504.83 | 3 233.00 | 4 135.65 | 5 680.67 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 55.00 | 56.50 | 57.20 | 58.90 | 61.00 |
| Other reserves | 1 295.00 | 1 992.17 | 2 725.88 | 3 709.34 | 5 102.13 |
| Retained earnings | - 581.00 | - 741.59 | - 793.98 | -1 020.15 | -1 443.53 |
| Profit of the financial year | 593.00 | 753.77 | 816.19 | 1 030.41 | 1 480.53 |
| Shareholders equity total | 1 412.00 | 2 110.85 | 2 855.29 | 3 828.50 | 5 250.13 |
| Non-current liabilities total | |||||
| Current trade creditors | 7.00 | 5.00 | 5.00 | 7.50 | 8.00 |
| Current owed to group member | 195.70 | 47.25 | 55.46 | ||
| Short-term deferred tax liabilities | 302.00 | 193.28 | 372.71 | 252.41 | 367.08 |
| Current liabilities total | 309.00 | 393.98 | 377.71 | 307.15 | 430.54 |
| Balance sheet total (liabilities) | 1 721.00 | 2 504.83 | 3 233.00 | 4 135.65 | 5 680.67 |
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.