Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -3.24 | -5.63 | -5.38 | -6.19 | -6.13 |
| EBIT | -3.24 | -5.63 | -5.38 | -6.19 | -6.13 |
| Other financial expenses | -7.25 | -5.25 | -5.75 | -6.39 | -6.72 |
| Net income from associates (fin.) | 111.50 | 114.40 | 117.80 | ||
| Pre-tax profit | -10.49 | -10.88 | 100.38 | 101.82 | 104.95 |
| Net earnings | -10.49 | -10.88 | 100.38 | 101.82 | 104.95 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 873.63 | 873.63 | 873.63 | 873.63 | 873.63 |
| Investments total | 873.63 | 873.63 | 873.63 | 873.63 | 873.63 |
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 0.10 | 0.10 | 0.03 | 2.30 | 3.09 |
| Cash and cash equivalents | 0.10 | 0.10 | 0.03 | 2.30 | 3.09 |
| Balance sheet total (assets) | 873.73 | 873.73 | 873.66 | 875.93 | 876.72 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 113.00 | 113.00 | 114.40 | 117.80 | |
| Retained earnings | 700.86 | 577.37 | 453.49 | 439.47 | 423.49 |
| Profit of the financial year | -10.49 | -10.88 | 100.38 | 101.82 | 104.95 |
| Shareholders equity total | 740.37 | 729.49 | 716.87 | 705.69 | 696.24 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.38 | 5.38 | 5.38 | 5.38 | 5.38 |
| Current owed to participating | 138.86 | 151.41 | 164.87 | 175.11 | |
| Other non-interest bearing current liabilities | 127.98 | ||||
| Current liabilities total | 133.36 | 144.23 | 156.79 | 170.24 | 180.48 |
| Balance sheet total (liabilities) | 873.73 | 873.73 | 873.66 | 875.93 | 876.72 |
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.