Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -46.63 | -44.75 | -51.62 | -46.63 | -9.13 |
| EBIT | -46.63 | -44.75 | -51.62 | -46.63 | -9.13 |
| Other financial expenses | -9.07 | -10.42 | |||
| Net income from associates (fin.) | 2 282.05 | 2 440.28 | 2 933.75 | 1 259.43 | 1 163.20 |
| Pre-tax profit | 2 235.43 | 2 395.53 | 2 873.06 | 1 202.39 | 1 154.08 |
| Net earnings | 2 235.43 | 2 395.53 | 2 873.06 | 1 202.39 | 1 154.08 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 11 925.33 | 13 964.10 | 16 039.70 | 16 299.13 | 16 462.33 |
| Investments total | 11 925.33 | 13 964.10 | 16 039.70 | 16 299.13 | 16 462.33 |
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 323.11 | 429.87 | 477.34 | 1 170.29 | 1 411.17 |
| Cash and cash equivalents | 323.11 | 429.87 | 477.34 | 1 170.29 | 1 411.17 |
| Balance sheet total (assets) | 12 248.44 | 14 393.97 | 16 517.03 | 17 469.42 | 17 873.50 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 140.80 | 140.80 | 140.80 | 140.80 | 140.80 |
| Shares repurchased | 250.00 | 750.00 | 250.00 | 750.00 | 2 500.00 |
| Other reserves | 8 130.85 | 9 651.13 | 11 144.88 | 11 404.31 | 11 567.51 |
| Retained earnings | 1 486.36 | 1 451.51 | 2 103.28 | 3 966.92 | 2 506.10 |
| Profit of the financial year | 2 235.43 | 2 395.53 | 2 873.06 | 1 202.39 | 1 154.08 |
| Shareholders equity total | 12 243.44 | 14 388.97 | 16 512.03 | 17 464.42 | 17 868.50 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Current liabilities total | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Balance sheet total (liabilities) | 12 248.44 | 14 393.97 | 16 517.03 | 17 469.42 | 17 873.50 |
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.