Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -12.13 | -9.94 | -10.00 | -10.00 | -11.00 |
| EBIT | -12.13 | -9.94 | -10.00 | -10.00 | -11.00 |
| Other financial income | 1.42 | 0.49 | |||
| Other financial expenses | -4.83 | -3.66 | -1.53 | -2.09 | -1.00 |
| Net income from associates (fin.) | 1 699.18 | 1 442.97 | 1 443.33 | 1 165.40 | 2 267.35 |
| Pre-tax profit | 1 683.66 | 1 429.38 | 1 431.80 | 1 153.31 | 2 255.85 |
| Income taxes | - 376.01 | - 308.94 | - 316.25 | - 254.63 | - 495.31 |
| Net earnings | 1 307.65 | 1 120.44 | 1 115.55 | 898.68 | 1 760.54 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 1 699.18 | 1 442.97 | 1 450.31 | 1 165.40 | 2 267.35 |
| Investments total | 1 699.18 | 1 442.97 | 1 450.31 | 1 165.40 | 2 267.35 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 96.55 | 80.60 | 114.35 | 144.72 | |
| Current other receivables | 36.38 | ||||
| Short term receivables total | 36.38 | 96.55 | 80.60 | 114.35 | 144.72 |
| Cash and bank deposits | 47.54 | 31.86 | 56.33 | 44.54 | 39.44 |
| Cash and cash equivalents | 47.54 | 31.86 | 56.33 | 44.54 | 39.44 |
| Balance sheet total (assets) | 1 783.11 | 1 571.38 | 1 587.24 | 1 324.30 | 2 451.52 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 325.10 | 1 100.00 | 1 100.00 | 875.00 | 1 500.00 |
| Retained earnings | -1 307.65 | -1 100.00 | -1 079.56 | - 839.01 | -1 440.33 |
| Profit of the financial year | 1 307.65 | 1 120.44 | 1 115.55 | 898.68 | 1 760.54 |
| Shareholders equity total | 1 450.10 | 1 245.44 | 1 260.99 | 1 059.67 | 1 945.21 |
| Provisions | 7.00 | ||||
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 316.01 | 315.94 | 316.25 | 254.63 | 495.31 |
| Other non-interest bearing current liabilities | 10.00 | 10.00 | 10.00 | 10.00 | 11.00 |
| Current liabilities total | 326.01 | 325.94 | 326.25 | 264.63 | 506.31 |
| Balance sheet total (liabilities) | 1 783.11 | 1 571.38 | 1 587.24 | 1 324.30 | 2 451.52 |
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.