Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -16.56 | -61.40 | -80.63 | -69.96 | -55.65 |
| EBIT | -16.56 | -61.40 | -80.63 | -69.96 | -55.65 |
| Other financial income | 769.91 | 677.85 | 656.57 | 848.87 | 653.51 |
| Other financial expenses | -0.03 | -4.88 | -4.23 | -2 117.63 | -0.18 |
| Pre-tax profit | 753.32 | 611.56 | 571.71 | -1 338.72 | 597.68 |
| Income taxes | -86.17 | - 135.65 | - 126.70 | 309.52 | - 147.19 |
| Net earnings | 667.14 | 475.91 | 445.01 | -1 029.20 | 450.49 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 1 933.43 | ||||
| Current deferred tax assets | 419.58 | 200.11 | |||
| Short term receivables total | 1 933.43 | 419.58 | 200.11 | ||
| Other current investments | 4 778.48 | 7 664.17 | 7 944.96 | 6 435.48 | 7 027.30 |
| Cash and bank deposits | 616.16 | 86.74 | 89.51 | 34.44 | 20.77 |
| Cash and cash equivalents | 5 394.64 | 7 750.90 | 8 034.47 | 6 469.92 | 7 048.08 |
| Balance sheet total (assets) | 7 328.07 | 7 750.90 | 8 034.47 | 6 889.50 | 7 248.19 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 500.00 |
| Retained earnings | 6 365.49 | 6 919.63 | 7 281.14 | 7 608.35 | 6 079.15 |
| Profit of the financial year | 667.14 | 475.91 | 445.01 | -1 029.20 | 450.49 |
| Shareholders equity total | 7 268.23 | 7 633.54 | 7 965.55 | 6 821.95 | 7 154.65 |
| Non-current liabilities total | |||||
| Current trade creditors | 7.50 | 7.50 | 7.50 | 7.50 | 7.50 |
| Short-term deferred tax liabilities | 52.29 | 109.81 | 61.37 | ||
| Other non-interest bearing current liabilities | 0.05 | 0.05 | 0.05 | 60.05 | 86.04 |
| Current liabilities total | 59.84 | 117.36 | 68.92 | 67.55 | 93.54 |
| Balance sheet total (liabilities) | 7 328.07 | 7 750.90 | 8 034.47 | 6 889.50 | 7 248.19 |
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.