Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 79.23 | ||||
| Gross profit | 79.23 | -3.13 | 252.51 | 761.42 | |
| Costs of management | -3.50 | -7.98 | |||
| Employee benefit expenses | - 401.43 | - 711.26 | |||
| Net income from associates | 79.23 | ||||
| EBIT | 75.73 | 182.44 | -3.13 | - 148.92 | 50.15 |
| Other financial income | 0.26 | ||||
| Other financial expenses | -4.53 | -6.03 | -0.59 | -0.04 | |
| Net income from associates (fin.) | 190.42 | 148.98 | 126.89 | ||
| Pre-tax profit | 75.73 | 177.91 | 139.83 | -22.63 | 50.36 |
| Income taxes | 3.06 | -14.08 | |||
| Net earnings | 75.73 | 177.91 | 139.83 | -19.57 | 36.29 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 108.54 | 223.96 | 172.93 | ||
| Investments total | 108.54 | 223.96 | 172.93 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 3.50 | 81.91 | 229.50 | ||
| Current deferred tax assets | 3.06 | ||||
| Short term receivables total | 3.50 | 84.97 | 229.50 | ||
| Cash and bank deposits | 33.18 | 40.56 | 126.19 | 22.32 | |
| Cash and cash equivalents | 33.18 | 40.56 | 126.19 | 22.32 | |
| Balance sheet total (assets) | 108.54 | 257.14 | 217.00 | 211.16 | 251.82 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 1.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Asset revaluation reserve | 79.23 | 155.65 | |||
| Retained earnings | -79.23 | - 118.92 | 34.64 | 100.12 | 80.55 |
| Profit of the financial year | 75.73 | 177.91 | 139.83 | -19.57 | 36.29 |
| Shareholders equity total | 76.73 | 254.64 | 214.46 | 120.55 | 156.84 |
| Non-current liabilities total | |||||
| Current trade creditors | 2.53 | 2.53 | 42.73 | ||
| Current owed to participating | 0.23 | 0.23 | |||
| Short-term deferred tax liabilities | 11.02 | ||||
| Other non-interest bearing current liabilities | 31.81 | 2.50 | 87.85 | 41.01 | |
| Current liabilities total | 31.81 | 2.50 | 2.53 | 90.61 | 94.99 |
| Balance sheet total (liabilities) | 108.54 | 257.14 | 217.00 | 211.16 | 251.82 |
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.