Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -7.46 | -8.73 | -7.63 | -7.63 | -84.73 |
| EBIT | -7.46 | -8.73 | -7.63 | -7.63 | -84.73 |
| Other financial income | 36.63 | 24.53 | 31.20 | 43.31 | 41.10 |
| Other financial expenses | -0.33 | -0.08 | -0.07 | -0.05 | -0.37 |
| Net income from associates (fin.) | 693.12 | 1 127.53 | 1 160.54 | 1 074.25 | 5 161.78 |
| Pre-tax profit | 721.96 | 1 143.25 | 1 184.05 | 1 109.89 | 5 117.77 |
| Income taxes | -6.27 | -3.45 | -5.17 | -7.83 | -0.01 |
| Net earnings | 715.69 | 1 139.79 | 1 178.88 | 1 102.06 | 5 117.77 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 892.77 | 1 158.30 | 888.35 | 1 112.60 | |
| Investments total | 892.77 | 1 158.30 | 888.35 | 1 112.60 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current owed by particip. interest comp. | 456.51 | 574.11 | 685.91 | ||
| Current other receivables | 0.08 | 0.01 | 0.04 | 5.38 | |
| Current deferred tax assets | 1.01 | ||||
| Short term receivables total | 456.60 | 574.12 | 685.91 | 0.04 | 6.39 |
| Cash and bank deposits | 13.26 | 4.19 | 7.55 | 1 079.88 | 4 147.07 |
| Cash and cash equivalents | 13.26 | 4.19 | 7.55 | 1 079.88 | 4 147.07 |
| Balance sheet total (assets) | 1 362.63 | 1 736.61 | 1 581.80 | 2 192.52 | 4 153.47 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 400.00 | 500.00 | 350.00 | 650.00 | |
| Other reserves | 867.77 | 1 133.30 | 863.35 | 1 087.60 | |
| Retained earnings | - 663.00 | -1 112.84 | -1 053.09 | - 448.46 | -1 708.80 |
| Profit of the financial year | 715.69 | 1 139.79 | 1 178.88 | 1 102.06 | 5 117.77 |
| Shareholders equity total | 1 000.46 | 1 640.26 | 1 569.13 | 2 171.20 | 4 138.97 |
| Non-current deferred tax liabilities | 4.27 | 0.45 | 3.17 | 6.82 | |
| Non-current liabilities total | 4.27 | 0.45 | 3.17 | 6.82 | |
| Current trade creditors | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 |
| Current owed to participating | 24.40 | 24.40 | 3.50 | 8.50 | 8.50 |
| Accruals and deferred income | 327.50 | 65.50 | |||
| Current liabilities total | 357.90 | 95.90 | 9.50 | 14.50 | 14.50 |
| Balance sheet total (liabilities) | 1 362.63 | 1 736.61 | 1 581.80 | 2 192.52 | 4 153.47 |
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.