Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | - 146.71 | - 132.27 | - 154.84 | - 208.38 | |
| Gross profit | - 142.51 | - 146.71 | - 132.27 | - 154.84 | - 208.38 |
| Employee benefit expenses | -64.68 | -71.10 | - 100.28 | - 163.99 | - 167.08 |
| EBIT | - 207.19 | - 217.81 | - 232.56 | - 318.84 | - 375.45 |
| Other financial income | 13.99 | 260.00 | 343.25 | 1 038.02 | 2 119.71 |
| Other financial expenses | - 168.65 | -78.99 | - 188.97 | -1 501.22 | -1 102.05 |
| Net income from associates (fin.) | 1 053.98 | 713.93 | 669.37 | 743.86 | - 231.86 |
| Pre-tax profit | 692.14 | 677.12 | 591.09 | -38.18 | 410.35 |
| Net earnings | 692.14 | 677.12 | 591.09 | -38.18 | 410.35 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 9 687.97 | 10 001.89 | 10 671.26 | 11 015.11 | 383.25 |
| Investments total | 9 687.97 | 10 001.89 | 10 671.26 | 11 015.11 | 383.25 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 27.70 | 20.90 | 23.17 | 32.67 | 135.60 |
| Short term receivables total | 27.70 | 20.90 | 23.17 | 32.67 | 135.60 |
| Other current investments | 1 238.93 | 1 420.80 | 1 597.26 | 1 084.37 | 10 952.68 |
| Cash and bank deposits | 0.00 | ||||
| Cash and cash equivalents | 1 238.93 | 1 420.80 | 1 597.26 | 1 084.37 | 10 952.68 |
| Balance sheet total (assets) | 10 954.60 | 11 443.59 | 12 291.69 | 12 132.15 | 11 471.53 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 50.00 | 400.00 | |||
| Other reserves | 7 937.97 | 8 251.89 | 8 921.26 | 9 265.12 | |
| Retained earnings | - 559.32 | - 181.11 | - 223.35 | 23.87 | 8 850.81 |
| Profit of the financial year | 692.14 | 677.12 | 591.09 | -38.18 | 410.35 |
| Shareholders equity total | 8 570.78 | 9 247.90 | 9 838.99 | 9 750.81 | 10 161.15 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1 331.35 | 1 162.29 | 1 408.85 | 1 328.34 | 1 245.57 |
| Current trade creditors | 28.00 | 28.00 | 28.00 | 35.00 | 35.00 |
| Current owed to participating | 1 023.38 | 1 002.38 | 1 013.59 | ||
| Other non-interest bearing current liabilities | 1.08 | 3.02 | 2.25 | 1 018.01 | 29.80 |
| Current liabilities total | 2 383.82 | 2 195.69 | 2 452.70 | 2 381.35 | 1 310.38 |
| Balance sheet total (liabilities) | 10 954.60 | 11 443.59 | 12 291.69 | 12 132.15 | 11 471.53 |
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.