Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -6.09 | -4.75 | -4.88 |
| EBIT | -6.09 | -4.75 | -4.88 |
| Other financial expenses | -0.08 | -0.07 | -0.61 |
| Net income from associates (fin.) | 9.15 | 103.06 | 401.42 |
| Pre-tax profit | 2.98 | 98.24 | 395.94 |
| Income taxes | 1.98 | 1.08 | |
| Net earnings | 2.98 | 100.22 | 397.02 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Holdings in group member companies | 49.15 | 152.21 | 553.63 |
| Investments total | 49.15 | 152.21 | 553.63 |
| Long term receivables total | |||
| Inventories total | |||
| Current deferred tax assets | 15.31 | 111.69 | |
| Short term receivables total | 15.31 | 111.69 | |
| Cash and bank deposits | 7.83 | 7.76 | 7.76 |
| Cash and cash equivalents | 7.83 | 7.76 | 7.76 |
| Balance sheet total (assets) | 56.98 | 175.28 | 673.09 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 117.80 | ||
| Other reserves | 9.15 | 112.21 | 313.63 |
| Retained earnings | -9.15 | - 109.23 | - 328.23 |
| Profit of the financial year | 2.98 | 100.22 | 397.02 |
| Shareholders equity total | 42.98 | 143.20 | 540.22 |
| Non-current liabilities total | |||
| Current trade creditors | 4.00 | 4.00 | 4.00 |
| Current owed to group member | 10.00 | 14.75 | 4.31 |
| Short-term deferred tax liabilities | 13.33 | 124.56 | |
| Current liabilities total | 14.00 | 32.08 | 132.87 |
| Balance sheet total (liabilities) | 56.98 | 175.28 | 673.09 |
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.