Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 116.72 | -27.78 |
| EBIT | 116.72 | -27.78 |
| Other financial expenses | -2.49 | -0.00 |
| Net income from associates (fin.) | -50.73 | 104.61 |
| Pre-tax profit | 63.50 | 76.83 |
| Income taxes | -25.12 | |
| Net earnings | 38.38 | 76.83 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Participating interests | 9.27 | 113.89 |
| Investments total | 9.27 | 113.89 |
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 0.27 | 2.96 |
| Short term receivables total | 0.27 | 2.96 |
| Cash and bank deposits | 120.44 | 68.50 |
| Cash and cash equivalents | 120.44 | 68.50 |
| Balance sheet total (assets) | 129.98 | 185.34 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Other reserves | 53.89 | |
| Retained earnings | -15.51 | |
| Profit of the financial year | 38.38 | 76.83 |
| Shareholders equity total | 78.38 | 155.21 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 25.12 | 25.12 |
| Other non-interest bearing current liabilities | 26.48 | 5.00 |
| Current liabilities total | 51.60 | 30.12 |
| Balance sheet total (liabilities) | 129.98 | 185.34 |
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.