Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -0.03 | -0.12 | -0.33 | -0.83 | -0.82 |
| EBIT | -0.03 | -0.12 | -0.33 | -0.83 | -0.82 |
| Other financial income | 175.00 | 1 276.03 | 150.94 | 0.44 | 7.97 |
| Other financial expenses | -0.13 | -0.32 | -0.56 | -14.29 | -2.14 |
| Net income from associates (fin.) | 115.00 | 150.00 | |||
| Pre-tax profit | 174.84 | 1 275.60 | 150.05 | 100.32 | 155.01 |
| Net earnings | 174.84 | 1 275.60 | 150.05 | 100.32 | 155.01 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 1 500.00 | 1 500.00 | 1 500.00 | 1 500.00 | 1 500.00 |
| Investments total | 1 500.00 | 1 500.00 | 1 500.00 | 1 500.00 | 1 500.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 30.89 | ||||
| Current deferred tax assets | 0.18 | 0.12 | |||
| Short term receivables total | 0.18 | 31.01 | |||
| Other current investments | 50.99 | 66.04 | 52.20 | 35.78 | |
| Cash and bank deposits | 50.00 | 0.59 | 53.98 | ||
| Cash and cash equivalents | 50.00 | 50.99 | 66.04 | 52.79 | 89.76 |
| Balance sheet total (assets) | 1 550.00 | 1 550.99 | 1 566.22 | 1 583.80 | 1 589.76 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 113.00 | 114.40 | 117.80 | 122.00 | |
| Retained earnings | 46.25 | 108.09 | 1 239.29 | 1 271.53 | 1 249.86 |
| Profit of the financial year | 174.84 | 1 275.60 | 150.05 | 100.32 | 155.01 |
| Shareholders equity total | 271.09 | 1 546.69 | 1 553.73 | 1 539.66 | 1 576.87 |
| Non-current owed to group member | 1 275.00 | ||||
| Non-current liabilities total | 1 275.00 | ||||
| Current loans from credit institutions | 0.05 | ||||
| Current trade creditors | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 |
| Other non-interest bearing current liabilities | 0.16 | 0.51 | 8.74 | 40.39 | 9.14 |
| Current liabilities total | 3.91 | 4.31 | 12.49 | 44.14 | 12.89 |
| Balance sheet total (liabilities) | 1 550.00 | 1 550.99 | 1 566.22 | 1 583.80 | 1 589.76 |
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.