Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 301.00 | - 582.00 | - 248.00 | -57.52 | |
| Other operating expenses | -9 211.00 | -3 192.00 | |||
| Total depreciation | - 168.00 | -93.00 | -18.00 | -10.00 | -6.36 |
| EBIT | -9 680.00 | - 675.00 | - 266.00 | -10.00 | -3 255.88 |
| Other financial income | 8 545.00 | 11 626.00 | 20 567.00 | 20 667.00 | 20 171.45 |
| Other financial expenses | -1 222.00 | -1 615.00 | -5 701.00 | -7 131.00 | -7 281.68 |
| Reduction non-current investment assets | -4 278.00 | - 919.00 | -2 648.00 | -21 080.00 | 102.75 |
| Income from other inv. held as non-curr. assets | -8.00 | -61.00 | 2 878.00 | 1 922.00 | 958.96 |
| Net income from associates (fin.) | -21 110.00 | -1 096.00 | 14 817.00 | -12 669.00 | 7 394.70 |
| Pre-tax profit | -27 753.00 | 7 260.00 | 29 647.00 | -18 301.00 | 18 090.29 |
| Income taxes | -1 300.00 | -2 184.00 | -2 634.00 | 1 320.00 | 938.25 |
| Net earnings | -29 053.00 | 5 076.00 | 27 013.00 | -16 981.00 | 19 028.55 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 31.00 | ||||
| Intangible assets total | 31.00 | ||||
| Machinery and equipment | 362.00 | 298.00 | 280.00 | 270.00 | 263.50 |
| Tangible assets total | 362.00 | 298.00 | 280.00 | 270.00 | 263.50 |
| Holdings in group member companies | 28 034.00 | 83 974.00 | 120 694.00 | 113 256.00 | 101 102.51 |
| Participating interests | 22 556.00 | 16 719.00 | 18 183.00 | 313.00 | 260.91 |
| Other receivables | 50.00 | ||||
| Investments total | 50 640.00 | 100 693.00 | 138 877.00 | 113 569.00 | 101 363.42 |
| Non-curr. owed by group member comp. | 73 013.00 | 95 874.00 | 63 078.00 | 41 365.00 | 7 976.36 |
| Non-curr. owed by particip. interest comp. | 39 015.00 | 6 878.00 | |||
| Non-current loans receivable | 28 805.00 | 37 515.00 | 52 515.00 | 77 737.00 | 83 986.65 |
| Non-current other receivables | 1 487.00 | 2 281.00 | 86 872.00 | 74 485.00 | 88 584.37 |
| Long term receivables total | 142 320.00 | 142 548.00 | 202 465.00 | 193 587.00 | 180 547.37 |
| Finished products/goods | 400.00 | 100.00 | |||
| Inventories total | 400.00 | 100.00 | |||
| Current amounts owed by group member comp. | 16 773.00 | 31.00 | 1 899.00 | 30 004.00 | 67 223.41 |
| Current owed by particip. interest comp. | 17 345.00 | ||||
| Prepayments and accrued income | 8.00 | 9.00 | |||
| Current other receivables | 22 526.00 | 67 328.00 | 25 520.00 | 43 315.00 | 49 077.74 |
| Current deferred tax assets | 1 320.00 | 2 258.57 | |||
| Short term receivables total | 39 299.00 | 67 359.00 | 44 772.00 | 74 648.00 | 118 559.71 |
| Other current investments | 1 659.00 | 1 917.00 | 1 769.00 | 1.00 | |
| Cash and bank deposits | 109.00 | 107.00 | 106.00 | 105.00 | |
| Cash and cash equivalents | 1 768.00 | 2 024.00 | 1 875.00 | 106.00 | |
| Balance sheet total (assets) | 234 820.00 | 313 022.00 | 388 269.00 | 382 180.00 | 400 734.01 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 10 000.00 | 10 000.00 | 10 000.00 | 10 000.00 | 10 000.00 |
| Other reserves | - 137.00 | -99.00 | -1.00 | 27.53 | |
| Retained earnings | 240 836.00 | 211 776.00 | 216 936.00 | 243 949.00 | 223 300.55 |
| Profit of the financial year | -29 053.00 | 5 076.00 | 27 013.00 | -16 981.00 | 19 028.55 |
| Shareholders equity total | 221 783.00 | 226 715.00 | 253 850.00 | 236 967.00 | 252 356.62 |
| Provisions | 3 192.00 | ||||
| Non-current owed to group member | 61 496.00 | 103 765.00 | 127 162.00 | 139 220.89 | |
| Non-current deferred tax liabilities | 1 300.00 | 2 184.00 | 2 634.00 | 154.00 | 169.67 |
| Non-current liabilities total | 1 300.00 | 63 680.00 | 106 399.00 | 127 316.00 | 139 390.56 |
| Current loans from credit institutions | 10.00 | 58.00 | 270.00 | 1 406.00 | 1 067.41 |
| Current trade creditors | 81.00 | 79.00 | 88.00 | 60.00 | 50.38 |
| Current owed to group member | 3 102.00 | 15 471.00 | 21 139.00 | 10 934.00 | 3 662.60 |
| Short-term deferred tax liabilities | 3 342.00 | 1 300.00 | 2 184.00 | 1 641.00 | |
| Other non-interest bearing current liabilities | 5 202.00 | 5 719.00 | 4 339.00 | 3 856.00 | 1 014.43 |
| Current liabilities total | 11 737.00 | 22 627.00 | 28 020.00 | 17 897.00 | 5 794.82 |
| Balance sheet total (liabilities) | 234 820.00 | 313 022.00 | 388 269.00 | 382 180.00 | 400 734.01 |
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.