Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -5.36 | -5.54 | -5.65 | -6.07 | -7.15 |
| EBIT | -5.36 | -5.54 | -5.65 | -6.07 | -7.15 |
| Other financial expenses | -0.89 | -0.93 | -1.96 | -2.18 | -0.49 |
| Net income from associates (fin.) | -26.08 | -44.03 | 253.90 | -62.86 | 161.36 |
| Pre-tax profit | -32.33 | -50.50 | 246.29 | -71.11 | 153.72 |
| Net earnings | -32.33 | -50.50 | 246.29 | -71.11 | 153.72 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 1 046.81 | 900.78 | 1 042.48 | 871.51 | 835.66 |
| Investments total | 1 046.81 | 900.78 | 1 042.48 | 871.51 | 835.66 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 0.01 | ||||
| Short term receivables total | 0.01 | ||||
| Cash and bank deposits | 9.20 | 5.64 | 7.14 | 2.92 | 44.04 |
| Cash and cash equivalents | 9.20 | 5.64 | 7.14 | 2.92 | 44.04 |
| Balance sheet total (assets) | 1 056.02 | 906.42 | 1 049.62 | 874.42 | 879.71 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 105.00 | 105.00 | 100.00 | 120.00 | |
| Retained earnings | 913.02 | 675.70 | 520.19 | 666.49 | 475.37 |
| Profit of the financial year | -32.33 | -50.50 | 246.29 | -71.11 | 153.72 |
| Shareholders equity total | 1 005.70 | 855.20 | 996.49 | 820.37 | 874.09 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.13 | 5.13 | 5.13 | 5.13 | 5.13 |
| Other non-interest bearing current liabilities | 45.20 | 46.10 | 48.01 | 48.93 | 0.49 |
| Current liabilities total | 50.32 | 51.22 | 53.13 | 54.05 | 5.62 |
| Balance sheet total (liabilities) | 1 056.02 | 906.42 | 1 049.62 | 874.42 | 879.71 |
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.