Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -10.00 | -10.00 | -8.91 | -9.90 | -11.21 |
| Gross profit | -10.00 | -10.00 | -8.91 | -9.90 | -11.21 |
| EBIT | -10.00 | -10.00 | -8.91 | -9.90 | -11.21 |
| Other financial expenses | -2.00 | -2.00 | -0.59 | -0.12 | -19.10 |
| Net income from associates (fin.) | 364.00 | 571.00 | 1 890.87 | 659.63 | 1 422.86 |
| Pre-tax profit | 352.00 | 559.00 | 1 881.37 | 649.62 | 1 392.54 |
| Income taxes | 16.56 | 2.47 | |||
| Net earnings | 352.00 | 559.00 | 1 881.37 | 666.18 | 1 395.01 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 2 690.00 | 3 261.00 | 5 151.70 | 4 811.34 | 5 754.19 |
| Investments total | 2 690.00 | 3 261.00 | 5 151.70 | 4 811.34 | 5 754.19 |
| Non-current other receivables | 45.25 | 407.86 | |||
| Long term receivables total | 45.25 | 407.86 | |||
| Inventories total | |||||
| Current amounts owed by group member comp. | 86.00 | 86.00 | |||
| Current deferred tax assets | 45.25 | ||||
| Short term receivables total | 86.00 | 86.00 | 45.25 | ||
| Cash and bank deposits | 401.00 | 159.00 | 16.47 | 6.84 | 3.35 |
| Cash and cash equivalents | 401.00 | 159.00 | 16.47 | 6.84 | 3.35 |
| Balance sheet total (assets) | 3 177.00 | 3 506.00 | 5 168.18 | 4 863.44 | 6 210.65 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 230.00 | 226.00 | 1 000.00 | 480.00 | 1 400.00 |
| Other reserves | 2 065.00 | 2 636.00 | 3 526.70 | 4 186.34 | 3 729.19 |
| Retained earnings | 399.00 | -46.00 | -1 378.21 | - 636.47 | - 913.14 |
| Profit of the financial year | 352.00 | 559.00 | 1 881.37 | 666.18 | 1 395.01 |
| Shareholders equity total | 3 171.00 | 3 500.00 | 5 154.87 | 4 821.05 | 5 736.06 |
| Non-current deferred tax liabilities | 423.23 | ||||
| Non-current liabilities total | 423.23 | ||||
| Current owed to group member | 7.06 | 7.45 | 15.16 | ||
| Short-term deferred tax liabilities | 28.69 | 29.95 | |||
| Other non-interest bearing current liabilities | 6.00 | 6.00 | 6.25 | 6.25 | 6.25 |
| Current liabilities total | 6.00 | 6.00 | 13.31 | 42.38 | 51.36 |
| Balance sheet total (liabilities) | 3 177.00 | 3 506.00 | 5 168.18 | 4 863.44 | 6 210.65 |
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.