Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -3.13 | -3.13 | -3.13 | -0.97 | |
| EBIT | -3.13 | -3.13 | -3.13 | -0.97 | |
| Other financial income | 9.05 | ||||
| Other financial expenses | -0.06 | 3.93 | -5.13 | -0.21 | |
| Net income from associates (fin.) | 174.12 | 148.93 | 60.80 | 112.79 | 156.81 |
| Pre-tax profit | 171.00 | 145.75 | 61.60 | 107.66 | 164.68 |
| Income taxes | -8.36 | ||||
| Net earnings | 171.00 | 145.75 | 61.60 | 107.66 | 156.32 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 306.42 | 204.62 | |||
| Investments total | 306.42 | 204.62 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 113.00 | 167.82 | |||
| Current deferred tax assets | 24.00 | 29.50 | 44.42 | ||
| Short term receivables total | 113.00 | 191.82 | 29.50 | 44.42 | |
| Other current investments | 69.97 | 79.02 | |||
| Holdings in group member companies | 306.65 | 276.46 | 193.63 | ||
| Cash and bank deposits | 62.94 | 15.55 | 5.81 | 6.23 | |
| Cash and cash equivalents | 306.65 | 339.40 | 209.18 | 75.78 | 85.25 |
| Balance sheet total (assets) | 306.65 | 452.40 | 401.00 | 411.70 | 334.29 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Share premium account | 82.53 | 82.53 | 82.53 | 82.53 | |
| Shares repurchased | 113.00 | 114.40 | 258.61 | ||
| Other reserves | 174.12 | 30.93 | 72.09 | ||
| Retained earnings | - 174.12 | 27.06 | 89.35 | - 107.66 | 10.44 |
| Profit of the financial year | 171.00 | 145.75 | 61.60 | 107.66 | 156.32 |
| Shareholders equity total | 303.53 | 449.28 | 397.88 | 391.13 | 288.85 |
| Non-current liabilities total | |||||
| Current trade creditors | 3.13 | 3.13 | 3.13 | 3.13 | 3.13 |
| Current owed to group member | 17.44 | 11.75 | |||
| Short-term deferred tax liabilities | 30.40 | ||||
| Other non-interest bearing current liabilities | 0.16 | ||||
| Current liabilities total | 3.13 | 3.13 | 3.13 | 20.57 | 45.44 |
| Balance sheet total (liabilities) | 306.65 | 452.40 | 401.00 | 411.70 | 334.29 |
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.