Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -7.50 | -5.00 | |||
| Gross profit | -7.50 | -5.00 | -5.00 | -5.00 | |
| EBIT | -7.50 | -5.00 | -5.00 | -5.00 | |
| Other financial expenses | -0.01 | -0.06 | -0.08 | -24.46 | |
| Net income from associates (fin.) | 410.09 | 310.25 | 1 601.29 | 1 899.86 | -2 366.41 |
| Pre-tax profit | 402.59 | 305.18 | 1 596.29 | 1 894.77 | -2 390.88 |
| Income taxes | 6.31 | 1.12 | 0.55 | ||
| Net earnings | 402.59 | 305.18 | 1 602.60 | 1 895.89 | -2 390.33 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 668.44 | 978.69 | 2 579.98 | 4 479.83 | 1 113.42 |
| Investments total | 668.44 | 978.69 | 2 579.98 | 4 479.83 | 1 113.42 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 1 345.17 | 1 340.17 | 1 340.17 | ||
| Current deferred tax assets | 6.31 | 557.68 | |||
| Short term receivables total | 1 345.17 | 1 340.17 | 1 346.48 | 557.68 | |
| Cash and bank deposits | 8.19 | 8.13 | 8.13 | 2 997.94 | 2 422.47 |
| Cash and cash equivalents | 8.19 | 8.13 | 8.13 | 2 997.94 | 2 422.47 |
| Balance sheet total (assets) | 2 021.80 | 2 326.99 | 3 934.59 | 8 035.45 | 3 535.89 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 117.80 | 122.00 | |||
| Other reserves | 268.44 | 578.69 | 2 181.29 | 4 079.83 | 713.42 |
| Retained earnings | 547.10 | 639.44 | - 657.97 | -1 071.72 | 4 068.58 |
| Profit of the financial year | 402.59 | 305.18 | 1 602.60 | 1 895.89 | -2 390.33 |
| Shareholders equity total | 1 418.13 | 1 723.31 | 3 325.91 | 5 221.81 | 2 713.68 |
| Non-current liabilities total | |||||
| Current owed to participating | 593.48 | 593.48 | 381.53 | ||
| Current owed to group member | 1 904.50 | 480.01 | |||
| Short-term deferred tax liabilities | 556.56 | ||||
| Other non-interest bearing current liabilities | 10.19 | 10.19 | 227.14 | 352.59 | 342.20 |
| Current liabilities total | 603.67 | 603.67 | 608.67 | 2 813.64 | 822.21 |
| Balance sheet total (liabilities) | 2 021.80 | 2 326.99 | 3 934.59 | 8 035.45 | 3 535.89 |
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.