Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -20.55 | -21.63 | -18.39 | -30.85 | -24.96 |
| EBIT | -20.55 | -21.63 | -18.39 | -30.85 | -24.96 |
| Other financial income | 12.29 | 89.29 | 203.29 | 38.03 | 136.66 |
| Other financial expenses | - 102.78 | -74.37 | -23.30 | - 156.93 | -45.03 |
| Income from other inv. held as non-curr. assets | -13.60 | 25.52 | -1 115.55 | ||
| Net income from associates (fin.) | 139.62 | 679.18 | 304.04 | 18.26 | 92.98 |
| Pre-tax profit | 14.98 | 672.47 | 465.64 | - 105.98 | - 955.89 |
| Income taxes | -34.32 | 27.00 | -11.00 | ||
| Net earnings | 14.98 | 672.47 | 431.32 | -78.98 | - 966.89 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 24.40 | 24.40 | 24.40 | 24.40 | 24.40 |
| Tangible assets total | 24.40 | 24.40 | 24.40 | 24.40 | 24.40 |
| Holdings in group member companies | 415.03 | 1 049.04 | 1 308.45 | ||
| Participating interests | 932.49 | 977.65 | 1 022.28 | 1 040.54 | 1 133.52 |
| Investments total | 1 347.51 | 2 026.69 | 2 330.74 | 1 040.54 | 1 133.52 |
| Non-current loans receivable | 324.27 | 1 805.54 | |||
| Long term receivables total | 324.27 | 1 805.54 | |||
| Inventories total | |||||
| Current other receivables | 50.00 | 50.00 | 52.00 | 217.70 | 885.24 |
| Current deferred tax assets | 1.82 | 0.33 | 33.72 | 26.76 | |
| Short term receivables total | 51.82 | 50.33 | 52.00 | 251.42 | 912.00 |
| Other current investments | 645.35 | 597.25 | 841.32 | 703.99 | 759.64 |
| Cash and bank deposits | 23.67 | 228.44 | 35.00 | 24.27 | 48.15 |
| Cash and cash equivalents | 669.02 | 825.69 | 876.32 | 728.26 | 807.79 |
| Balance sheet total (assets) | 2 417.03 | 2 927.11 | 3 283.45 | 3 850.16 | 2 877.71 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 250.50 | 230.00 | 100.00 | ||
| Other reserves | 122.33 | 801.51 | 1 105.56 | 40.36 | 133.34 |
| Retained earnings | 870.79 | -43.91 | 94.52 | 1 491.03 | 1 319.08 |
| Profit of the financial year | 14.98 | 672.47 | 431.32 | -78.98 | - 966.89 |
| Shareholders equity total | 1 208.10 | 1 880.57 | 2 061.40 | 1 752.42 | 685.53 |
| Non-current loans from credit institutions | 172.12 | 84.10 | |||
| Non-current liabilities total | 172.12 | 84.10 | |||
| Current loans from credit institutions | 79.36 | 76.12 | 57.02 | ||
| Current trade creditors | 10.00 | 10.00 | 10.00 | 18.13 | 7.50 |
| Current owed to group member | 713.16 | 725.49 | 878.85 | 1 777.95 | 1 875.10 |
| Short-term deferred tax liabilities | 29.74 | ||||
| Other non-interest bearing current liabilities | 313.65 | 226.94 | 224.11 | 225.56 | 252.57 |
| Current liabilities total | 1 036.81 | 962.43 | 1 222.06 | 2 097.75 | 2 192.18 |
| Balance sheet total (liabilities) | 2 417.03 | 2 927.11 | 3 283.45 | 3 850.16 | 2 877.71 |
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.