Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -12.00 | -13.72 | -17.15 | -14.40 |
| EBIT | -12.00 | -13.72 | -17.15 | -14.40 |
| Other financial income | 200.00 | 0.04 | ||
| Other financial expenses | -28.00 | -89.63 | - 122.06 | - 131.03 |
| Net income from associates (fin.) | 639.19 | 1 018.80 | ||
| Pre-tax profit | -40.00 | 96.66 | 499.98 | 873.40 |
| Net earnings | -40.00 | 96.66 | 499.98 | 873.40 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Participating interests | 4 707.05 | 5 324.90 | 5 324.90 | |
| Investments total | 4 707.05 | 5 324.90 | 5 324.90 | |
| Non-current loans receivable | 2 278.00 | |||
| Long term receivables total | 2 278.00 | |||
| Inventories total | ||||
| Short term receivables total | ||||
| Cash and bank deposits | 8.00 | 14.22 | 11.06 | 7.68 |
| Cash and cash equivalents | 8.00 | 14.22 | 11.06 | 7.68 |
| Balance sheet total (assets) | 2 286.00 | 4 721.26 | 5 335.95 | 5 332.58 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 117.80 | 122.00 | ||
| Retained earnings | -40.26 | -61.41 | 316.58 | |
| Profit of the financial year | -40.00 | 96.66 | 499.98 | 873.40 |
| Shareholders equity total | 96.39 | 596.38 | 1 351.98 | |
| Provisions | -0.18 | |||
| Non-current liabilities total | ||||
| Current trade creditors | 10.00 | 10.00 | 10.00 | 10.00 |
| Current owed to participating | 4 614.87 | 4 729.57 | 3 970.60 | |
| Other non-interest bearing current liabilities | 2 276.18 | |||
| Current liabilities total | 2 286.18 | 4 624.87 | 4 739.57 | 3 980.60 |
| Balance sheet total (liabilities) | 2 286.00 | 4 721.26 | 5 335.95 | 5 332.58 |
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.