Income statement (kDKK)
| 2022 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | -23.43 |
| EBIT | -23.43 |
| Other financial expenses | -8.28 |
| Net income from associates (fin.) | 875.79 |
| Pre-tax profit | 844.08 |
| Income taxes | 6.98 |
| Net earnings | 851.06 |
Assets (kDKK)
| 2022 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Holdings in group member companies | 3 989.53 |
| Investments total | 3 989.53 |
| Long term receivables total | |
| Inventories total | |
| Current other receivables | 44.98 |
| Current deferred tax assets | 225.19 |
| Short term receivables total | 270.17 |
| Balance sheet total (assets) | 4 259.70 |
Equity and liabilities (kDKK)
| 2022 | |
|---|---|
| Share capital | 40.00 |
| Shares repurchased | 300.00 |
| Other reserves | 1 955.30 |
| Retained earnings | 417.80 |
| Profit of the financial year | 851.06 |
| Shareholders equity total | 3 564.16 |
| Non-current deferred tax liabilities | 218.21 |
| Non-current liabilities total | 218.21 |
| Current loans from credit institutions | 0.03 |
| Current trade creditors | 8.00 |
| Current owed to group member | 304.27 |
| Short-term deferred tax liabilities | 165.04 |
| Current liabilities total | 477.33 |
| Balance sheet total (liabilities) | 4 259.70 |
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.