Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -15.29 | -15.03 | -10.70 | -12.17 | -10.76 |
| EBIT | -15.29 | -15.03 | -10.70 | -12.17 | -10.76 |
| Other financial income | 14.21 | 10.28 | 112.98 | 56.23 | |
| Other financial expenses | -4.93 | -8.78 | -2.73 | - 143.43 | -8.10 |
| Pre-tax profit | -6.02 | -13.53 | 99.55 | - 155.61 | 37.37 |
| Income taxes | 1.30 | 2.98 | -21.90 | 34.23 | -8.22 |
| Net earnings | -4.72 | -10.55 | 77.65 | - 121.38 | 29.15 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 3.17 | 10.11 | 6.72 | 35.23 | 30.31 |
| Short term receivables total | 3.17 | 10.11 | 6.72 | 35.23 | 30.31 |
| Other current investments | 1 215.68 | 1 161.52 | 1 274.49 | 1 134.71 | 905.69 |
| Cash and bank deposits | 110.24 | 133.37 | 63.81 | 25.94 | 281.21 |
| Cash and cash equivalents | 1 325.91 | 1 294.89 | 1 338.30 | 1 160.65 | 1 186.90 |
| Balance sheet total (assets) | 1 329.08 | 1 305.00 | 1 345.03 | 1 195.88 | 1 217.21 |
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 | 58.90 | 61.00 |
| Retained earnings | 1 139.83 | 1 078.61 | 1 010.86 | 1 029.61 | 847.23 |
| Profit of the financial year | -4.72 | -10.55 | 77.65 | - 121.38 | 29.15 |
| Shareholders equity total | 1 315.41 | 1 249.56 | 1 270.71 | 1 092.13 | 1 062.38 |
| Non-current liabilities total | |||||
| Current trade creditors | 7.50 | 7.50 | 7.50 | 7.50 | 7.50 |
| Other non-interest bearing current liabilities | 6.16 | 47.94 | 66.81 | 96.24 | 147.33 |
| Current liabilities total | 13.66 | 55.44 | 74.31 | 103.75 | 154.83 |
| Balance sheet total (liabilities) | 1 329.08 | 1 305.00 | 1 345.03 | 1 195.88 | 1 217.21 |
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.