Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | -29.17 | ||||
| Other operating income | 21.99 | ||||
| External services | -16.58 | ||||
| Gross profit | -23.76 | 64.47 | 46.09 | 76.31 | -33.56 |
| EBIT | -23.76 | 64.47 | 46.09 | 76.31 | -33.56 |
| Other financial expenses | -0.33 | -0.90 | -0.27 | -0.01 | |
| Net income from associates (fin.) | 63.88 | 66.88 | 128.87 | -40.35 | |
| Pre-tax profit | -23.76 | 128.03 | 112.06 | 204.91 | -73.92 |
| Net earnings | -23.76 | 128.03 | 112.06 | 204.91 | -73.92 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 187.63 | 251.51 | 318.39 | 447.25 | 406.91 |
| Investments total | 187.63 | 251.51 | 318.39 | 447.25 | 406.91 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current owed by particip. interest comp. | 1.24 | ||||
| Current other receivables | 14.76 | ||||
| Short term receivables total | 16.00 | ||||
| Cash and bank deposits | 101.51 | 173.07 | 147.35 | 195.31 | 51.54 |
| Cash and cash equivalents | 101.51 | 173.07 | 147.35 | 195.31 | 51.54 |
| Balance sheet total (assets) | 289.14 | 424.58 | 465.74 | 642.57 | 474.44 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 70.00 | 30.00 | 80.00 | ||
| Other reserves | 125.13 | 189.01 | 255.89 | 384.75 | 344.41 |
| Retained earnings | 50.50 | - 107.15 | -76.00 | - 172.80 | 72.45 |
| Profit of the financial year | -23.76 | 128.03 | 112.06 | 204.91 | -73.92 |
| Shareholders equity total | 276.86 | 404.89 | 446.95 | 621.86 | 467.94 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Current owed to participating | 2.19 | 2.19 | 2.19 | 2.19 | 1.50 |
| Other non-interest bearing current liabilities | 5.08 | 12.50 | 11.60 | 13.51 | |
| Current liabilities total | 12.27 | 19.69 | 18.79 | 20.71 | 6.50 |
| Balance sheet total (liabilities) | 289.14 | 424.58 | 465.74 | 642.57 | 474.44 |
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.