Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -13.08 | -8.75 | -8.76 | -12.18 | -11.71 |
| Gross profit | -13.08 | -8.75 | -8.76 | -12.18 | -11.71 |
| EBIT | -13.08 | -8.75 | -8.76 | -12.18 | -11.71 |
| Other financial income | 39.75 | 0.28 | 0.11 | ||
| Other financial expenses | -0.34 | -1.50 | -1.19 | ||
| Net income from associates (fin.) | -75.10 | 80.87 | 49.09 | 209.66 | 176.70 |
| Pre-tax profit | -48.42 | 72.05 | 38.84 | 196.28 | 165.09 |
| Income taxes | -4.00 | 0.01 | 0.01 | 2.95 | 2.30 |
| Net earnings | -52.42 | 72.06 | 38.84 | 199.23 | 167.39 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 168.92 | 249.79 | 298.88 | 508.54 | 685.23 |
| Investments total | 168.92 | 249.79 | 298.88 | 508.54 | 685.23 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 555.10 | 551.09 | 551.09 | 583.33 | 631.26 |
| Current deferred tax assets | 3.41 | 6.00 | 4.00 | ||
| Short term receivables total | 558.51 | 557.09 | 555.09 | 583.33 | 631.26 |
| Other current investments | 368.56 | ||||
| Cash and bank deposits | 171.76 | 477.63 | 412.88 | 346.32 | 187.17 |
| Cash and cash equivalents | 540.32 | 477.63 | 412.88 | 346.32 | 187.17 |
| Balance sheet total (assets) | 1 267.75 | 1 284.51 | 1 266.85 | 1 438.18 | 1 503.66 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 55.30 | 56.50 | 57.20 | 118.00 | 61.00 |
| Other reserves | 43.92 | 124.79 | 173.88 | 383.54 | 560.23 |
| Retained earnings | 1 084.95 | 895.16 | 860.93 | 572.12 | 533.65 |
| Profit of the financial year | -52.42 | 72.06 | 38.84 | 199.23 | 167.39 |
| Shareholders equity total | 1 256.75 | 1 273.51 | 1 255.85 | 1 397.88 | 1 447.28 |
| Non-current liabilities total | |||||
| Current trade creditors | 11.00 | 11.00 | 11.00 | 11.00 | 11.00 |
| Short-term deferred tax liabilities | 29.30 | 45.38 | |||
| Current liabilities total | 11.00 | 11.00 | 11.00 | 40.30 | 56.38 |
| Balance sheet total (liabilities) | 1 267.75 | 1 284.51 | 1 266.85 | 1 438.18 | 1 503.66 |
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.