Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -6.73 | -6.48 | -6.98 | -10.37 | -13.00 |
| EBIT | -6.73 | -6.48 | -6.98 | -10.37 | -13.00 |
| Other financial income | 0.07 | ||||
| Other financial expenses | -8.89 | -9.27 | -9.62 | -10.03 | -15.60 |
| Net income from associates (fin.) | 226.39 | 509.10 | 794.97 | 710.81 | - 115.49 |
| Pre-tax profit | 210.78 | 493.35 | 778.38 | 690.40 | - 144.02 |
| Net earnings | 210.78 | 493.35 | 778.38 | 690.40 | - 144.02 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 1 962.83 | 2 411.41 | 3 142.51 | 3 822.05 | 3 621.28 |
| Investments total | 1 962.83 | 2 411.41 | 3 142.51 | 3 822.05 | 3 621.28 |
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 43.59 | 22.40 | 79.28 | 47.95 | 121.61 |
| Cash and cash equivalents | 43.59 | 22.40 | 79.28 | 47.95 | 121.61 |
| Balance sheet total (assets) | 2 006.42 | 2 433.80 | 3 221.79 | 3 870.00 | 3 742.89 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 315.00 | 315.00 | 315.00 | 315.00 | 315.00 |
| Other reserves | 1 422.83 | 1 835.41 | 2 566.51 | 3 139.98 | 2 939.21 |
| Retained earnings | - 177.79 | - 454.83 | - 692.58 | - 539.87 | 352.61 |
| Profit of the financial year | 210.78 | 493.35 | 778.38 | 690.40 | - 144.02 |
| Shareholders equity total | 1 770.82 | 2 188.93 | 2 967.31 | 3 605.51 | 3 462.80 |
| Non-current liabilities total | |||||
| Current trade creditors | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 |
| Other non-interest bearing current liabilities | 231.11 | 240.37 | 249.99 | 259.99 | 275.59 |
| Current liabilities total | 235.61 | 244.87 | 254.49 | 264.49 | 280.09 |
| Balance sheet total (liabilities) | 2 006.42 | 2 433.80 | 3 221.79 | 3 870.00 | 3 742.89 |
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.