Income statement (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | -4.00 | -3.00 | -4.00 | -5.00 | -5.47 |
EBIT | -4.00 | -3.00 | -4.00 | -5.00 | -5.47 |
Other financial expenses | -2.00 | -19.73 | |||
Net income from associates (fin.) | 161.00 | 223.00 | 643.00 | 878.00 | 132.86 |
Pre-tax profit | 157.00 | 220.00 | 639.00 | 871.00 | 107.66 |
Net earnings | 157.00 | 220.00 | 639.00 | 871.00 | 107.66 |
Assets (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Participating interests | 562.00 | 785.00 | 1 427.00 | 1 906.00 | 1 798.05 |
Investments total | 562.00 | 785.00 | 1 427.00 | 1 906.00 | 1 798.05 |
Non-current loans receivable | 40.00 | 40.00 | 40.00 | 40.00 | 172.33 |
Long term receivables total | 40.00 | 40.00 | 40.00 | 40.00 | 172.33 |
Inventories total | |||||
Current amounts owed by group member comp. | 1.00 | 1.00 | 0.32 | ||
Short term receivables total | 1.00 | 1.00 | 0.32 | ||
Cash and bank deposits | 73.00 | 7.00 | 3.00 | 287.00 | 254.81 |
Cash and cash equivalents | 73.00 | 7.00 | 3.00 | 287.00 | 254.81 |
Balance sheet total (assets) | 675.00 | 832.00 | 1 471.00 | 2 234.00 | 2 225.51 |
Equity and liabilities (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Shares repurchased | 60.00 | 113.00 | 115.00 | 117.60 | |
Other reserves | 324.00 | 547.00 | 1 190.00 | 1 668.00 | 1 560.55 |
Retained earnings | 4.00 | -62.00 | - 599.00 | - 551.00 | 309.37 |
Profit of the financial year | 157.00 | 220.00 | 639.00 | 871.00 | 107.66 |
Shareholders equity total | 670.00 | 830.00 | 1 468.00 | 2 228.00 | 2 220.18 |
Non-current liabilities total | |||||
Other non-interest bearing current liabilities | 5.00 | 2.00 | 3.00 | 6.00 | 5.32 |
Current liabilities total | 5.00 | 2.00 | 3.00 | 6.00 | 5.32 |
Balance sheet total (liabilities) | 675.00 | 832.00 | 1 471.00 | 2 234.00 | 2 225.51 |
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.