Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -6.17 | -5.63 | -6.13 | -25.94 | -7.71 |
| EBIT | -6.17 | -5.63 | -6.13 | -25.94 | -7.71 |
| Other financial income | 5.66 | 25.23 | 173.53 | 48.31 | |
| Other financial expenses | -71.74 | -2.49 | -5.44 | - 114.92 | -8.93 |
| Pre-tax profit | -72.25 | 17.11 | 161.96 | - 140.87 | 31.66 |
| Income taxes | 15.76 | -3.78 | -35.92 | ||
| Net earnings | -56.50 | 13.33 | 126.04 | - 140.87 | 31.66 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 120.87 | ||||
| Long term receivables total | 120.87 | ||||
| Inventories total | |||||
| Current other receivables | 0.02 | 2.34 | 2.34 | ||
| Current deferred tax assets | 16.61 | 15.33 | 2.28 | 6.05 | |
| Short term receivables total | 16.61 | 15.33 | 2.30 | 2.34 | 8.39 |
| Other current investments | 213.83 | 605.72 | 463.66 | 548.72 | |
| Cash and bank deposits | 578.42 | 506.53 | 241.62 | 241.45 | 165.89 |
| Cash and cash equivalents | 578.42 | 720.36 | 847.33 | 705.11 | 714.61 |
| Balance sheet total (assets) | 715.90 | 735.69 | 849.64 | 707.45 | 723.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 612.05 | 555.56 | 568.89 | 694.93 | 554.06 |
| Profit of the financial year | -56.50 | 13.33 | 126.04 | - 140.87 | 31.66 |
| Shareholders equity total | 680.56 | 693.89 | 819.93 | 679.06 | 710.72 |
| Non-current liabilities total | |||||
| Current owed to participating | 12.28 | 41.80 | 12.28 | ||
| Short-term deferred tax liabilities | 23.06 | 17.43 | 16.11 | 0.00 | |
| Other non-interest bearing current liabilities | 12.28 | 12.28 | |||
| Current liabilities total | 35.34 | 41.80 | 29.71 | 28.39 | 12.28 |
| Balance sheet total (liabilities) | 715.90 | 735.69 | 849.64 | 707.45 | 723.00 |
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.