Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | |||||
| EBIT | |||||
| Other financial income | 42.69 | 64.19 | 37.50 | 69.64 | |
| Other financial expenses | -0.41 | -0.89 | -1.65 | - 134.16 | |
| Income from other inv. held as non-curr. assets | 50.00 | 50.00 | 100.00 | 150.00 | 100.00 |
| Pre-tax profit | 49.59 | 91.80 | 162.54 | 53.34 | 169.64 |
| Income taxes | -9.20 | -14.04 | -0.38 | 0.03 | |
| Net earnings | 49.59 | 82.60 | 148.50 | 52.96 | 169.67 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 242.08 | 242.08 | 242.08 | 242.08 | |
| Participating interests | 242.08 | ||||
| Investments total | 242.08 | 242.08 | 242.08 | 242.08 | 242.08 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 8.25 | 7.91 | |||
| Short term receivables total | 8.25 | 7.91 | |||
| Other current investments | 285.99 | 441.72 | 483.42 | 517.13 | |
| Cash and bank deposits | 194.18 | 0.09 | 2.00 | 5.38 | 141.68 |
| Cash and cash equivalents | 194.18 | 286.07 | 443.72 | 488.81 | 658.81 |
| Balance sheet total (assets) | 436.26 | 528.15 | 685.80 | 739.13 | 908.80 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 61.00 | ||||
| Other reserves | 162.08 | 162.08 | 162.08 | 162.08 | 162.08 |
| Retained earnings | 144.59 | 194.18 | 276.77 | 425.28 | 417.23 |
| Profit of the financial year | 49.59 | 82.60 | 148.50 | 52.96 | 169.67 |
| Shareholders equity total | 436.26 | 518.85 | 667.36 | 720.31 | 889.98 |
| Non-current liabilities total | |||||
| Current owed to participating | 0.10 | 9.58 | 18.82 | 18.82 | |
| Short-term deferred tax liabilities | 9.20 | 8.86 | |||
| Current liabilities total | 9.30 | 18.44 | 18.82 | 18.82 | |
| Balance sheet total (liabilities) | 436.26 | 528.15 | 685.80 | 739.13 | 908.80 |
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.