Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -10.78 | ||||
| EBIT | -10.78 | -18.22 | -24.20 | -24.45 | -76.89 |
| Other financial income | 909.28 | 4 788.99 | 4 528.50 | 5 976.16 | 3 352.24 |
| Other financial expenses | -2 550.71 | -5.59 | -42.80 | -35.37 | -4 696.28 |
| Net income from associates (fin.) | -55.17 | -1.39 | |||
| Pre-tax profit | -1 707.37 | 4 763.79 | 4 461.49 | 5 916.34 | -1 420.92 |
| Income taxes | 363.07 | -1 046.45 | - 982.85 | -1 302.14 | 312.60 |
| Net earnings | -1 344.31 | 3 717.34 | 3 478.64 | 4 614.20 | -1 108.32 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 1 102.39 | 1 101.01 | |||
| Investments total | 1 102.39 | 1 101.01 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 0.03 | ||||
| Current deferred tax assets | 763.11 | 1 050.08 | |||
| Short term receivables total | 763.11 | 1 050.11 | |||
| Other current investments | 37 699.07 | 40 184.33 | 48 912.36 | 52 946.08 | 48 318.00 |
| Cash and bank deposits | 433.97 | 1 348.20 | 677.03 | 9.28 | 5.09 |
| Cash and cash equivalents | 38 133.05 | 41 532.53 | 49 589.39 | 52 955.35 | 48 323.08 |
| Balance sheet total (assets) | 39 998.55 | 42 633.53 | 49 589.39 | 52 955.35 | 49 373.19 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 894.00 | 894.00 | 894.00 | 894.00 | 894.00 |
| Shares repurchased | 1 750.00 | 1 100.00 | 1 500.00 | 2 150.00 | 58.90 |
| Retained earnings | 38 688.85 | 36 244.55 | 38 461.88 | 39 790.52 | 44 345.82 |
| Profit of the financial year | -1 344.31 | 3 717.34 | 3 478.64 | 4 614.20 | -1 108.32 |
| Shareholders equity total | 39 988.55 | 41 955.88 | 44 334.52 | 47 448.72 | 44 190.40 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 4 978.20 | 5 245.55 | 5 162.79 | ||
| Current trade creditors | 10.00 | 12.50 | 15.63 | 15.63 | 20.00 |
| Short-term deferred tax liabilities | 665.15 | 261.05 | 245.46 | ||
| Current liabilities total | 10.00 | 677.65 | 5 254.87 | 5 506.63 | 5 182.79 |
| Balance sheet total (liabilities) | 39 998.55 | 42 633.53 | 49 589.39 | 52 955.35 | 49 373.19 |
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.