Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | |||||
| EBIT | |||||
| Other financial expenses | -1.05 | -0.09 | |||
| Income from other inv. held as non-curr. assets | 158.93 | 207.82 | 326.62 | - 194.04 | 154.75 |
| Pre-tax profit | 158.93 | 207.82 | 326.62 | - 195.10 | 154.66 |
| Income taxes | 0.48 | ||||
| Net earnings | 159.42 | 207.82 | 326.62 | - 195.10 | 154.66 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 1 723.36 | 1 818.18 | 2 030.40 | 1 718.56 | 1 751.30 |
| Investments total | 1 723.36 | 1 818.18 | 2 030.40 | 1 718.56 | 1 751.30 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 75.72 | 75.72 | 75.72 | 112.57 | 31.56 |
| Current owed by particip. interest comp. | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Current deferred tax assets | 34.74 | 48.36 | |||
| Short term receivables total | 186.32 | 188.72 | 190.12 | 265.10 | 201.92 |
| Cash and bank deposits | 5.93 | 5.93 | 5.93 | 0.59 | 0.59 |
| Cash and cash equivalents | 5.93 | 5.93 | 5.93 | 0.59 | 0.59 |
| Balance sheet total (assets) | 1 915.61 | 2 012.83 | 2 226.45 | 1 984.25 | 1 953.81 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | 1 145.59 | 1 192.01 | 1 285.43 | 1 494.25 | 1 177.15 |
| Profit of the financial year | 159.42 | 207.82 | 326.62 | - 195.10 | 154.66 |
| Shareholders equity total | 1 915.61 | 2 012.83 | 2 226.45 | 1 916.95 | 1 953.81 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 67.30 | ||||
| Current liabilities total | 67.30 | ||||
| Balance sheet total (liabilities) | 1 915.61 | 2 012.83 | 2 226.45 | 1 984.25 | 1 953.81 |
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.