Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -2.50 | -3.54 | -3.50 | -3.50 | -3.13 |
| EBIT | -2.50 | -3.54 | -3.50 | -3.50 | -3.13 |
| Other financial income | 0.33 | 3.08 | 3.11 | 8.70 | 14.05 |
| Other financial expenses | -0.42 | -1.47 | -0.01 | -3.39 | |
| Net income from associates (fin.) | 1 077.41 | -28.48 | 691.50 | 449.54 | 454.62 |
| Pre-tax profit | 1 075.24 | -29.37 | 689.64 | 454.73 | 462.16 |
| Income taxes | -1.42 | 8.97 | -0.71 | 8.70 | 2.35 |
| Net earnings | 1 073.82 | -20.39 | 688.93 | 463.43 | 464.50 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 1 112.41 | 943.93 | 1 495.43 | 1 804.97 | 2 119.59 |
| Investments total | 1 112.41 | 943.93 | 1 495.43 | 1 804.97 | 2 119.59 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 198.43 | 150.87 | 419.29 | 477.39 | 656.79 |
| Short term receivables total | 198.43 | 150.87 | 419.29 | 477.39 | 656.79 |
| Cash and bank deposits | 5.00 | 1.46 | 0.46 | 1.59 | 22.39 |
| Cash and cash equivalents | 5.00 | 1.46 | 0.46 | 1.59 | 22.39 |
| Balance sheet total (assets) | 1 315.84 | 1 096.26 | 1 915.18 | 2 283.95 | 2 798.78 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Other reserves | 937.41 | 768.93 | 1 320.43 | 1 629.97 | 1 944.59 |
| Retained earnings | -1 048.01 | 81.29 | - 605.01 | - 343.42 | - 316.61 |
| Profit of the financial year | 1 073.82 | -20.39 | 688.93 | 463.43 | 464.50 |
| Shareholders equity total | 1 123.82 | 992.83 | 1 568.75 | 1 917.78 | 2 264.48 |
| Non-current liabilities total | |||||
| Current trade creditors | 2.50 | 2.50 | 2.50 | 2.50 | 2.50 |
| Current owed to group member | 20.08 | 2.23 | |||
| Short-term deferred tax liabilities | 169.44 | 18.10 | 180.66 | 116.93 | 199.06 |
| Other non-interest bearing current liabilities | 80.59 | 163.27 | 246.74 | 332.73 | |
| Current liabilities total | 192.02 | 103.43 | 346.43 | 366.17 | 534.29 |
| Balance sheet total (liabilities) | 1 315.84 | 1 096.26 | 1 915.18 | 2 283.95 | 2 798.78 |
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.