Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -78.52 | -95.19 | -77.05 | -54.48 | -54.79 |
| Gross profit | -78.52 | -95.19 | -77.05 | -54.48 | -54.79 |
| Total depreciation | -8.70 | -12.91 | |||
| EBIT | -78.52 | -95.19 | -77.05 | -63.18 | -67.70 |
| Other financial expenses | - 101.94 | -0.25 | - 797.06 | -0.16 | |
| Income from other inv. held as non-curr. assets | 72.53 | 41.68 | 468.98 | 45.46 | 411.23 |
| Pre-tax profit | - 107.93 | -53.51 | 391.69 | - 814.77 | 343.38 |
| Income taxes | 87.50 | 154.59 | -80.27 | 0.02 | 11.31 |
| Net earnings | -20.43 | 101.08 | 311.42 | - 814.76 | 354.68 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 101.43 | 19.00 | 9.00 | 6.00 | 5.00 |
| Short term receivables total | 101.43 | 19.00 | 9.00 | 6.00 | 5.00 |
| Other current investments | 5 497.78 | 5 493.45 | 5 862.41 | 4 875.23 | 5 221.69 |
| Cash and bank deposits | 186.48 | 92.32 | 69.79 | 188.70 | 59.44 |
| Cash and cash equivalents | 5 684.26 | 5 585.77 | 5 932.20 | 5 063.93 | 5 281.13 |
| Balance sheet total (assets) | 5 785.69 | 5 604.77 | 5 941.20 | 5 069.92 | 5 286.13 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 54.00 | 55.30 | 56.50 | 57.20 | 500.00 |
| Other reserves | 5 093.69 | 5 139.47 | 5 394.39 | 4 522.43 | 4 376.12 |
| Retained earnings | 20.43 | - 101.08 | - 311.42 | 814.76 | - 354.68 |
| Profit of the financial year | -20.43 | 101.08 | 311.42 | - 814.76 | 354.68 |
| Shareholders equity total | 5 272.69 | 5 319.77 | 5 575.89 | 4 704.63 | 5 001.12 |
| Non-current deferred tax liabilities | 80.28 | ||||
| Non-current liabilities total | 80.28 | ||||
| Current trade creditors | 285.01 | 285.01 | |||
| Short-term deferred tax liabilities | 80.28 | ||||
| Other non-interest bearing current liabilities | 513.00 | 285.00 | 285.03 | ||
| Current liabilities total | 513.00 | 285.00 | 285.03 | 365.29 | 285.01 |
| Balance sheet total (liabilities) | 5 785.69 | 5 604.77 | 5 941.20 | 5 069.92 | 5 286.13 |
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.