Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 161.37 | - 161.37 | - 286.77 | -11.58 | 848.35 |
| External services | -3.10 | 2.85 | -2.10 | -2.35 | -67.58 |
| Gross profit | 158.27 | - 158.52 | - 288.87 | -13.93 | 780.76 |
| Other operating expenses | -5.28 | ||||
| Total depreciation | -26.00 | ||||
| EBIT | 158.27 | - 158.52 | - 288.87 | -13.93 | 749.49 |
| Other financial income | 14.61 | 14.63 | 13.77 | 14.71 | 5.36 |
| Other financial expenses | -0.19 | -0.15 | -0.01 | -0.49 | -1.65 |
| Pre-tax profit | 172.69 | - 144.03 | - 275.11 | 0.30 | 753.19 |
| Income taxes | -2.51 | -3.81 | -2.55 | -2.71 | |
| Net earnings | 170.18 | - 147.84 | - 277.66 | -2.41 | 753.19 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 169.00 | ||||
| Tangible assets total | 169.00 | ||||
| Participating interests | 161.37 | ||||
| Investments total | 161.37 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current owed by particip. interest comp. | 264.21 | 275.73 | |||
| Current other receivables | 124.56 | 127.68 | 130.41 | 128.54 | 31.45 |
| Short term receivables total | 388.77 | 403.40 | 130.41 | 128.54 | 31.45 |
| Other current investments | 250.23 | ||||
| Cash and bank deposits | 45.45 | 0.27 | 0.11 | 447.45 | |
| Cash and cash equivalents | 45.45 | 0.27 | 0.11 | 697.68 | |
| Balance sheet total (assets) | 595.59 | 403.67 | 130.51 | 128.54 | 898.12 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 55.30 | 58.90 | |||
| Retained earnings | 237.90 | 408.08 | 260.24 | -17.43 | -78.74 |
| Profit of the financial year | 170.18 | - 147.84 | - 277.66 | -2.41 | 753.19 |
| Shareholders equity total | 588.38 | 385.24 | 107.58 | 105.16 | 858.35 |
| Non-current deferred tax liabilities | 3.81 | 2.55 | 2.71 | ||
| Non-current liabilities total | 3.81 | 2.55 | 2.71 | ||
| Current loans from credit institutions | 0.02 | ||||
| Current trade creditors | 5.50 | 2.55 | 2.50 | 2.50 | 34.60 |
| Current owed to participating | 1.71 | 12.08 | |||
| Short-term deferred tax liabilities | 3.81 | ||||
| Other non-interest bearing current liabilities | 14.08 | 18.15 | 5.17 | ||
| Current liabilities total | 7.21 | 14.63 | 20.38 | 20.67 | 39.77 |
| Balance sheet total (liabilities) | 595.59 | 403.67 | 130.51 | 128.54 | 898.12 |
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.