Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -2.00 | -3.75 | -3.75 | -4.35 | -4.28 |
| EBIT | -2.00 | -3.75 | -3.75 | -4.35 | -4.28 |
| Other financial income | 0.41 | ||||
| Other financial expenses | -1.52 | ||||
| Net income from associates (fin.) | 182.34 | 143.64 | 238.00 | 354.30 | 669.87 |
| Pre-tax profit | 180.34 | 139.89 | 234.25 | 349.95 | 664.48 |
| Net earnings | 180.34 | 139.89 | 234.25 | 349.95 | 664.48 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other non-current investments | 218.91 | 402.54 | 480.54 | 674.84 | 1 011.37 |
| Investments total | 218.91 | 402.54 | 480.54 | 674.84 | 1 011.37 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current owed by particip. interest comp. | 40.00 | 106.67 | 160.00 | 160.00 | 500.00 |
| Short term receivables total | 40.00 | 106.67 | 160.00 | 160.00 | 500.00 |
| Cash and bank deposits | 99.11 | 68.92 | |||
| Cash and cash equivalents | 99.11 | 68.92 | |||
| Balance sheet total (assets) | 258.91 | 509.21 | 640.54 | 933.94 | 1 580.29 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 57.20 | 58.90 | 61.00 | ||
| Other reserves | 168.37 | 246.37 | 371.65 | 610.54 | |
| Retained earnings | -12.93 | -0.97 | 3.72 | 53.79 | 103.85 |
| Profit of the financial year | 180.34 | 139.89 | 234.25 | 349.95 | 664.48 |
| Shareholders equity total | 217.41 | 357.29 | 591.54 | 884.29 | 1 489.87 |
| Non-current liabilities total | |||||
| Current owed to participating | 3.75 | ||||
| Other non-interest bearing current liabilities | 41.50 | 151.92 | 49.00 | 45.91 | 90.42 |
| Current liabilities total | 41.50 | 151.92 | 49.00 | 49.66 | 90.42 |
| Balance sheet total (liabilities) | 258.91 | 509.21 | 640.54 | 933.94 | 1 580.29 |
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.