Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -17.32 | -19.71 | -22.65 | -23.98 | -57.38 |
| EBIT | -17.32 | -19.71 | -22.65 | -23.98 | -57.38 |
| Other financial income | 146.85 | 118.06 | 587.85 | 185.14 | 1 183.57 |
| Other financial expenses | -39.88 | - 241.48 | -11.89 | -1 337.43 | -0.76 |
| Net income from associates (fin.) | 530.64 | 502.43 | 223.72 | 572.20 | 1 627.87 |
| Pre-tax profit | 620.29 | 359.30 | 777.02 | - 604.07 | 2 753.30 |
| Income taxes | -19.95 | -90.57 | |||
| Net earnings | 600.34 | 359.30 | 686.44 | - 604.07 | 2 753.30 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 1 063.87 | 991.30 | 693.81 | 1 043.02 | 2 099.88 |
| Investments total | 1 063.87 | 991.30 | 693.81 | 1 043.02 | 2 099.88 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 14.71 | 33.80 | 41.81 | 45.22 | |
| Short term receivables total | 14.71 | 33.80 | 41.81 | 45.22 | |
| Other current investments | 4 317.30 | 1 256.65 | 5 600.95 | 5 070.89 | 6 541.61 |
| Cash and bank deposits | 652.00 | 4 128.57 | 735.38 | 114.95 | 227.34 |
| Cash and cash equivalents | 4 969.30 | 5 385.22 | 6 336.33 | 5 185.84 | 6 768.95 |
| Balance sheet total (assets) | 6 047.87 | 6 410.31 | 7 030.15 | 6 270.67 | 8 914.05 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 750.00 | |
| Other reserves | 593.87 | 521.30 | 223.82 | 573.02 | 1 629.88 |
| Retained earnings | 4 693.20 | 5 255.51 | 5 799.29 | 6 022.13 | 3 611.19 |
| Profit of the financial year | 600.34 | 359.30 | 686.44 | - 604.07 | 2 753.30 |
| Shareholders equity total | 6 037.41 | 6 396.70 | 6 972.55 | 6 255.48 | 8 894.38 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 43.70 | ||||
| Other non-interest bearing current liabilities | 10.46 | 13.61 | 13.90 | 15.20 | 19.68 |
| Current liabilities total | 10.46 | 13.61 | 57.60 | 15.20 | 19.68 |
| Balance sheet total (liabilities) | 6 047.87 | 6 410.31 | 7 030.15 | 6 270.67 | 8 914.05 |
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.