Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 62.89 | 67.22 | 72.03 | 46.34 | 102.19 |
| Costs of manufacturing | -46.18 | -49.08 | -53.29 | -33.73 | -73.39 |
| Gross profit | -15.14 | -12.86 | -13.28 | 12.61 | 28.80 |
| Costs of management | -25.92 | -25.02 | -25.13 | -26.63 | -30.24 |
| Costs of distribution | -5.93 | -5.98 | -3.88 | -10.30 | |
| Other operating expenses | -6.88 | ||||
| EBIT | -46.99 | -43.85 | -45.30 | -17.91 | -11.74 |
| Other financial income | 387.72 | 501.28 | 2 174.81 | ||
| Other financial expenses | -0.23 | -0.20 | -0.15 | 382.97 | 157.78 |
| Pre-tax profit | 243.34 | 488.23 | 2 161.38 | 365.06 | 146.04 |
| Net earnings | 243.34 | 488.23 | 2 161.38 | 365.06 | 146.04 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 6 384.00 | 6 484.32 | 8 208.35 | 7 768.79 | 7 426.71 |
| Long term receivables total | 6 384.00 | 6 484.32 | 8 208.35 | 7 768.79 | 7 426.71 |
| Inventories total | |||||
| Current trade debtors | 31.43 | ||||
| Current other receivables | 2.68 | 5.02 | 1.26 | 7.96 | |
| Current deferred tax assets | 5.69 | 1.25 | |||
| Short term receivables total | 8.37 | 1.25 | 5.02 | 1.26 | 39.39 |
| Cash and bank deposits | 52.13 | 28.50 | 35.56 | 34.94 | 11.33 |
| Cash and cash equivalents | 52.13 | 28.50 | 35.56 | 34.94 | 11.33 |
| Balance sheet total (assets) | 6 444.49 | 6 514.08 | 8 248.94 | 7 804.99 | 7 477.43 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 121.72 | 121.61 | 609.84 | 2 771.22 | 3 136.28 |
| Profit of the financial year | 243.34 | 488.23 | 2 161.38 | 365.06 | 146.04 |
| Shareholders equity total | 246.62 | 734.84 | 2 896.22 | 3 261.28 | 3 407.32 |
| Non-current liabilities total | |||||
| Current trade creditors | 2.01 | 4.75 | |||
| Current owed to participating | 6 180.88 | 5 762.24 | 5 333.71 | 4 526.71 | 4 048.35 |
| Other non-interest bearing current liabilities | 17.00 | 17.00 | 17.00 | 17.00 | 17.00 |
| Current liabilities total | 6 197.88 | 5 779.24 | 5 352.72 | 4 543.71 | 4 070.11 |
| Balance sheet total (liabilities) | 6 444.49 | 6 514.08 | 8 248.94 | 7 804.99 | 7 477.43 |
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.