Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 103.69 | - 113.96 | 3 359.57 | - 111.03 | -22.54 |
| Total depreciation | -23.07 | -17.42 | -85.50 | -13.13 | -13.13 |
| EBIT | - 126.76 | - 131.38 | 3 274.07 | - 124.16 | -35.66 |
| Other financial income | 22.30 | 64.54 | 66.97 | 48.48 | 2.31 |
| Other financial expenses | -50.98 | -19.62 | -12.15 | -67.85 | |
| Net income from associates (fin.) | 3 500.00 | 2 500.00 | 3 000.00 | 3 500.00 | 5 000.00 |
| Pre-tax profit | 3 344.56 | 2 413.54 | 6 328.88 | 3 356.47 | 4 966.64 |
| Income taxes | 33.93 | 15.84 | - 564.02 | 40.51 | 7.46 |
| Net earnings | 3 378.49 | 2 429.39 | 5 764.86 | 3 396.98 | 4 974.10 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 17.42 | ||||
| Machinery and equipment | 1 263.91 | 1 458.37 | 1 372.87 | 1 359.74 | 1 346.61 |
| Tangible assets total | 1 281.33 | 1 458.37 | 1 372.87 | 1 359.74 | 1 346.61 |
| Holdings in group member companies | 11 675.00 | 11 675.00 | 11 675.00 | 11 675.00 | 11 675.00 |
| Investments total | 11 675.00 | 11 675.00 | 11 675.00 | 11 675.00 | 11 675.00 |
| Long term receivables total | |||||
| Finished products/goods | 44.11 | 44.11 | 40.81 | ||
| Inventories total | 44.11 | 44.11 | 40.81 | ||
| Current amounts owed by group member comp. | 2 219.88 | 2 166.16 | 1 749.32 | 1 123.25 | |
| Prepayments and accrued income | 18.75 | 20.00 | 20.00 | ||
| Current other receivables | 1.85 | 15.76 | 11.14 | 2.70 | |
| Current deferred tax assets | 1 233.92 | 1 343.84 | 2 008.42 | 2 346.15 | 1 113.16 |
| Short term receivables total | 3 474.40 | 3 545.77 | 3 788.88 | 2 346.15 | 2 239.11 |
| Cash and bank deposits | 444.90 | 97.01 | 4 619.36 | 808.56 | 559.44 |
| Cash and cash equivalents | 444.90 | 97.01 | 4 619.36 | 808.56 | 559.44 |
| Balance sheet total (assets) | 16 919.74 | 16 820.25 | 21 496.92 | 16 189.45 | 15 820.17 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 500.00 | 2 000.00 | 8 000.00 | 5 000.00 | 2 000.00 |
| Retained earnings | 10 734.47 | 12 112.96 | 6 542.35 | 7 307.21 | 8 704.19 |
| Profit of the financial year | 3 378.49 | 2 429.39 | 5 764.86 | 3 396.98 | 4 974.10 |
| Shareholders equity total | 15 737.96 | 16 667.35 | 20 432.21 | 15 829.19 | 15 803.30 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1 012.50 | ||||
| Current trade creditors | 28.00 | 28.00 | 30.00 | 30.00 | 10.00 |
| Current owed to participating | 124.90 | 124.90 | 6.27 | 6.87 | 6.87 |
| Current owed to group member | 137.55 | ||||
| Short-term deferred tax liabilities | 1 028.44 | 185.64 | |||
| Other non-interest bearing current liabilities | 16.37 | 0.00 | 0.20 | ||
| Current liabilities total | 1 181.78 | 152.90 | 1 064.71 | 360.26 | 16.87 |
| Balance sheet total (liabilities) | 16 919.74 | 16 820.25 | 21 496.92 | 16 189.45 | 15 820.17 |
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.