Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -20.64 | -22.38 | -22.16 | -22.21 | -27.25 |
| EBIT | -20.64 | -22.38 | -22.16 | -22.21 | -27.25 |
| Other financial income | 56.54 | 613.17 | 1 192.90 | 395.38 | 1 518.66 |
| Other financial expenses | - 555.15 | -98.64 | -16.44 | - 211.66 | -1 376.57 |
| Pre-tax profit | - 519.24 | 492.16 | 1 154.30 | 161.51 | 114.84 |
| Net earnings | - 519.24 | 492.16 | 1 154.30 | 161.51 | 114.84 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 89.38 | 15.90 | 13.82 | 97.34 | 404.84 |
| Short term receivables total | 89.38 | 15.90 | 13.82 | 97.34 | 404.84 |
| Other current investments | 2 432.38 | 2 337.48 | 5 646.65 | 5 577.91 | 5 523.67 |
| Cash and cash equivalents | 2 432.38 | 2 337.48 | 5 646.65 | 5 577.91 | 5 523.67 |
| Balance sheet total (assets) | 2 521.75 | 2 353.38 | 5 660.47 | 5 675.26 | 5 928.51 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 250.00 | 250.00 | 250.00 | 250.00 | 250.00 |
| Shares repurchased | 113.00 | ||||
| Retained earnings | - 757.83 | -1 277.07 | - 897.91 | 256.38 | 417.89 |
| Profit of the financial year | - 519.24 | 492.16 | 1 154.30 | 161.51 | 114.84 |
| Shareholders equity total | -1 027.07 | - 534.92 | 619.38 | 667.89 | 782.73 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1 317.00 | 688.05 | 1 493.14 | 1 496.38 | 1 496.17 |
| Current trade creditors | 17.00 | 17.00 | 17.00 | 17.00 | 20.12 |
| Current owed to participating | 2 208.82 | 2 180.11 | 3 526.90 | 3 485.85 | 3 607.62 |
| Other non-interest bearing current liabilities | 6.01 | 3.14 | 4.04 | 8.13 | 21.86 |
| Current liabilities total | 3 548.83 | 2 888.30 | 5 041.09 | 5 007.36 | 5 145.78 |
| Balance sheet total (liabilities) | 2 521.75 | 2 353.38 | 5 660.47 | 5 675.26 | 5 928.51 |
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.