Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -7.64 | -7.38 | -7.00 | -5.75 | -5.77 |
| EBIT | -7.64 | -7.38 | -7.00 | -5.75 | -5.77 |
| Other financial income | 111.66 | 60.37 | 118.77 | 40.66 | 98.70 |
| Other financial expenses | -3.21 | -4.83 | -4.67 | - 235.88 | -6.46 |
| Pre-tax profit | 100.81 | 48.16 | 107.10 | - 200.97 | 86.47 |
| Income taxes | -22.13 | -10.69 | -23.56 | 43.95 | -19.02 |
| Net earnings | 78.68 | 37.47 | 83.54 | - 157.03 | 67.45 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 2.29 | 2.49 | 3.52 | 3.21 | 3.21 |
| Current deferred tax assets | 52.89 | 33.19 | |||
| Short term receivables total | 2.29 | 2.49 | 3.52 | 56.10 | 36.40 |
| Other current investments | 1 139.81 | 1 183.48 | 1 285.65 | 1 054.02 | 1 129.32 |
| Cash and bank deposits | 16.02 | 6.20 | 2.59 | 2.56 | 14.41 |
| Cash and cash equivalents | 1 155.83 | 1 189.67 | 1 288.24 | 1 056.58 | 1 143.73 |
| Balance sheet total (assets) | 1 158.11 | 1 192.16 | 1 291.76 | 1 112.68 | 1 180.13 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 250.00 | 250.00 | 250.00 | 250.00 | 250.00 |
| Retained earnings | 805.76 | 884.44 | 921.91 | 1 005.44 | 848.42 |
| Profit of the financial year | 78.68 | 37.47 | 83.54 | - 157.03 | 67.45 |
| Shareholders equity total | 1 134.44 | 1 171.91 | 1 255.44 | 1 098.42 | 1 165.87 |
| Provisions | 0.00 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 7.50 | 7.50 | 7.50 | 7.50 | 7.50 |
| Current owed to participating | 6.34 | 6.76 | 6.76 | 6.76 | 6.76 |
| Short-term deferred tax liabilities | 9.84 | 5.99 | 22.05 | ||
| Other non-interest bearing current liabilities | 0.00 | 0.00 | |||
| Current liabilities total | 23.68 | 20.25 | 36.31 | 14.26 | 14.26 |
| Balance sheet total (liabilities) | 1 158.11 | 1 192.16 | 1 291.76 | 1 112.68 | 1 180.13 |
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.