Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 286.76 | 805.74 | 441.70 | 120.82 | 152.35 |
| Employee benefit expenses | - 480.78 | - 694.86 | - 597.74 | - 255.88 | -3.71 |
| Total depreciation | -38.36 | -38.52 | -40.04 | -40.66 | -29.54 |
| EBIT | - 232.38 | 72.36 | - 196.08 | - 175.72 | 119.11 |
| Other financial income | 422.36 | 61.05 | 159.88 | 175.19 | 202.55 |
| Other financial expenses | -4.78 | -45.19 | -3.69 | - 487.09 | -3.98 |
| Pre-tax profit | 185.20 | 88.22 | -39.88 | - 487.63 | 317.68 |
| Income taxes | -9.99 | 9.28 | 107.28 | -69.89 | |
| Net earnings | 185.20 | 78.23 | -30.60 | - 380.35 | 247.79 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 56.84 | 90.16 | 87.86 | 85.56 | |
| Intangible assets total | 56.84 | 90.16 | 87.86 | 85.56 | |
| Buildings | 87.08 | 82.08 | 77.08 | 72.08 | 67.08 |
| Machinery and equipment | 122.32 | 88.96 | 55.60 | 22.24 | |
| Tangible assets total | 209.40 | 171.04 | 132.68 | 94.32 | 67.08 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 21.55 | 6.88 | 0.94 | ||
| Prepayments and accrued income | 6.59 | 9.18 | 5.61 | 5.53 | 5.91 |
| Current deferred tax assets | 32.10 | 3.44 | 19.77 | 155.10 | 57.81 |
| Short term receivables total | 38.69 | 34.17 | 32.26 | 160.63 | 64.65 |
| Other current investments | 6 125.95 | 3 116.11 | 3 228.31 | 2 560.09 | 2 712.01 |
| Cash and bank deposits | 1.19 | 2 593.33 | 107.59 | ||
| Cash and cash equivalents | 6 127.14 | 5 709.44 | 3 228.31 | 2 560.09 | 2 819.59 |
| Balance sheet total (assets) | 6 375.23 | 5 971.50 | 3 483.42 | 2 902.91 | 3 036.89 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 500.00 | 70.00 | |||
| Retained earnings | 976.09 | 661.29 | 239.52 | 208.93 | - 241.42 |
| Profit of the financial year | 185.20 | 78.23 | -30.60 | - 380.35 | 247.79 |
| Shareholders equity total | 1 661.29 | 1 239.52 | 1 208.92 | 328.58 | 576.37 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 169.78 | 109.88 | 21.29 | ||
| Current trade creditors | 28.05 | 20.37 | 16.49 | 37.30 | 5.10 |
| Current owed to group member | 4 456.63 | 4 310.39 | 2 039.24 | 2 474.38 | 2 431.61 |
| Other non-interest bearing current liabilities | 59.48 | 401.22 | 108.88 | 41.36 | 23.81 |
| Current liabilities total | 4 713.94 | 4 731.98 | 2 274.49 | 2 574.33 | 2 460.53 |
| Balance sheet total (liabilities) | 6 375.23 | 5 971.50 | 3 483.42 | 2 902.91 | 3 036.89 |
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.