Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | -3 974.79 | -63.29 | |||
| External services | -95.82 | -17.55 | |||
| Gross profit | -4 070.61 | -80.84 | -77.26 | - 149.11 | - 107.08 |
| EBIT | -4 070.61 | -80.84 | -77.26 | - 149.11 | - 107.08 |
| Other financial income | 0.07 | 885.89 | 412.01 | 247.58 | |
| Other financial expenses | - 209.30 | - 262.08 | - 140.34 | -55.73 | - 811.44 |
| Reduction non-current investment assets | - 300.00 | - 302.00 | |||
| Net income from associates (fin.) | 8 305.80 | -40.00 | - 783.53 | ||
| Pre-tax profit | -4 579.91 | - 342.85 | 8 974.09 | 167.17 | -1 756.46 |
| Income taxes | 77.51 | 61.52 | - 120.05 | - 151.34 | |
| Net earnings | -4 502.40 | - 281.33 | 8 854.03 | 15.83 | -1 756.46 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 4 755.49 | 4 692.20 | 2 216.47 | ||
| Investments total | 4 755.49 | 4 692.20 | 2 216.47 | ||
| Non-current loans receivable | 750.00 | 2 422.26 | 2 906.28 | ||
| Non-current other receivables | 502.00 | 87.50 | |||
| Long term receivables total | 750.00 | 2 924.26 | 2 993.78 | ||
| Inventories total | |||||
| Current amounts owed by group member comp. | 3 159.28 | 387.40 | |||
| Current other receivables | 87.13 | ||||
| Current deferred tax assets | 1 658.86 | 1 870.88 | 1 437.67 | 14.42 | 16.06 |
| Short term receivables total | 1 658.86 | 1 870.88 | 1 524.79 | 3 173.71 | 403.46 |
| Other current investments | 7 261.56 | ||||
| Cash and bank deposits | 13.98 | 108.37 | 1 402.45 | 1 717.73 | 105.05 |
| Cash and cash equivalents | 13.98 | 108.37 | 8 664.01 | 1 717.73 | 105.05 |
| Balance sheet total (assets) | 6 428.33 | 6 671.44 | 10 938.80 | 7 815.69 | 5 718.77 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 126.00 | 126.00 | 126.00 | 126.00 | 126.00 |
| Shares repurchased | 3 000.00 | ||||
| Retained earnings | 5 342.67 | 840.27 | -2 441.06 | 6 412.97 | 6 428.79 |
| Profit of the financial year | -4 502.40 | - 281.33 | 8 854.03 | 15.83 | -1 756.46 |
| Shareholders equity total | 966.27 | 684.94 | 9 538.97 | 6 554.79 | 4 798.33 |
| Non-current loans from credit institutions | 2 500.00 | 2 374.02 | |||
| Non-current liabilities total | 2 500.00 | 2 374.02 | |||
| Current loans from credit institutions | 280.00 | 0.26 | 36.12 | ||
| Current trade creditors | 15.00 | 30.63 | 15.10 | 15.10 | 16.00 |
| Current owed to group member | 457.09 | 559.28 | |||
| Short-term deferred tax liabilities | 1 318.34 | 1 535.84 | 1 256.65 | ||
| Other non-interest bearing current liabilities | 1 171.63 | 1 206.74 | 127.83 | 1 245.80 | 868.32 |
| Current liabilities total | 2 962.06 | 3 612.48 | 1 399.84 | 1 260.90 | 920.43 |
| Balance sheet total (liabilities) | 6 428.33 | 6 671.44 | 10 938.80 | 7 815.69 | 5 718.77 |
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.