Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -13.59 | -12.34 | -13.69 | -15.01 | -16.01 |
| EBIT | -13.59 | -12.34 | -13.69 | -15.01 | -16.01 |
| Other financial income | 79.10 | 140.75 | 15.20 | 45.37 | 45.44 |
| Other financial expenses | -0.08 | -12.86 | -40.33 | -32.22 | -10.55 |
| Pre-tax profit | 65.43 | 115.55 | -38.82 | -1.86 | 18.88 |
| Income taxes | -1.02 | -0.81 | |||
| Net earnings | 65.43 | 115.55 | -39.84 | -2.67 | 18.88 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 418.26 | 541.25 | 516.22 | 556.16 | 545.61 |
| Long term receivables total | 418.26 | 541.25 | 516.22 | 556.16 | 545.61 |
| Inventories total | |||||
| Current other receivables | 70.33 | ||||
| Current deferred tax assets | 0.30 | 1.08 | |||
| Short term receivables total | 70.33 | 0.30 | 1.08 | ||
| Other current investments | 111.33 | 127.10 | 137.51 | 119.97 | 158.23 |
| Cash and bank deposits | 1 701.78 | 1 748.60 | 1 723.69 | 1 698.61 | 1 688.71 |
| Cash and cash equivalents | 1 813.11 | 1 875.71 | 1 861.20 | 1 818.58 | 1 846.94 |
| Balance sheet total (assets) | 2 301.71 | 2 417.26 | 2 377.42 | 2 374.74 | 2 393.63 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 2 106.28 | 2 171.71 | 2 287.26 | 2 247.42 | 2 244.74 |
| Profit of the financial year | 65.43 | 115.55 | -39.84 | -2.67 | 18.88 |
| Shareholders equity total | 2 296.71 | 2 412.26 | 2 372.42 | 2 369.74 | 2 388.63 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Current liabilities total | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Balance sheet total (liabilities) | 2 301.71 | 2 417.26 | 2 377.42 | 2 374.74 | 2 393.63 |
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.