Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4.00 | 2.00 | 2.00 | 2.00 | 2.00 |
| Total depreciation | -6.40 | -7.36 | -6.62 | -6.62 | -6.62 |
| EBIT | -2.40 | -5.36 | -4.62 | -4.62 | -4.62 |
| Other financial income | 796.37 | 1 617.42 | 520.57 | 1 796.60 | 1 405.02 |
| Other financial expenses | -16.66 | -25.36 | -1 516.57 | -23.61 | -28.71 |
| Net income from associates (fin.) | 900.00 | 875.00 | 930.00 | 965.00 | 975.00 |
| Pre-tax profit | 1 677.31 | 2 461.70 | -70.63 | 2 733.36 | 2 346.68 |
| Income taxes | - 169.11 | - 348.22 | 212.90 | - 381.24 | - 302.10 |
| Net earnings | 1 508.20 | 2 113.48 | 142.27 | 2 352.11 | 2 044.58 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 73.60 | 66.24 | 59.62 | 52.99 | 46.37 |
| Tangible assets total | 73.60 | 66.24 | 59.62 | 52.99 | 46.37 |
| Holdings in group member companies | 1 300.00 | ||||
| Participating interests | 1 300.00 | 1 300.00 | 1 300.00 | 1 300.00 | |
| Investments total | 1 300.00 | 1 300.00 | 1 300.00 | 1 300.00 | 1 300.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 800.00 | 200.00 | 87.65 | 28.52 | |
| Current deferred tax assets | 282.67 | 11.02 | |||
| Short term receivables total | 800.00 | 482.67 | 98.67 | 28.52 | |
| Other current investments | 6 366.44 | 7 917.73 | 6 663.70 | 9 193.78 | 10 400.10 |
| Cash and bank deposits | 776.14 | 647.47 | 1 564.74 | 1 663.87 | 2 724.68 |
| Cash and cash equivalents | 7 142.59 | 8 565.20 | 8 228.44 | 10 857.65 | 13 124.78 |
| Balance sheet total (assets) | 8 516.19 | 10 731.44 | 10 070.73 | 12 309.30 | 14 499.67 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Share premium account | 525.00 | 525.00 | 525.00 | 525.00 | 525.00 |
| Shares repurchased | 250.00 | 250.00 | 250.00 | 250.00 | |
| Retained earnings | 5 314.02 | 6 572.22 | 8 435.70 | 8 327.97 | 10 680.08 |
| Profit of the financial year | 1 508.20 | 2 113.48 | 142.27 | 2 352.11 | 2 044.58 |
| Shareholders equity total | 7 722.22 | 9 585.70 | 9 477.97 | 11 580.09 | 13 374.66 |
| Non-current liabilities total | |||||
| Current owed to participating | 638.95 | 840.16 | 592.40 | 728.72 | 881.04 |
| Short-term deferred tax liabilities | 154.68 | 305.09 | 243.46 | ||
| Other non-interest bearing current liabilities | 0.34 | 0.50 | 0.36 | 0.50 | 0.50 |
| Current liabilities total | 793.97 | 1 145.74 | 592.75 | 729.22 | 1 125.01 |
| Balance sheet total (liabilities) | 8 516.19 | 10 731.44 | 10 070.73 | 12 309.30 | 14 499.67 |
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.