Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -13.66 | -13.70 | -15.00 | -13.00 | -13.26 |
| EBIT | -13.66 | -13.70 | -15.00 | -13.00 | -13.26 |
| Other financial income | 17.65 | 10.46 | 22.00 | 9.00 | 55.65 |
| Other financial expenses | -0.27 | -0.78 | -14.53 | ||
| Net income from associates (fin.) | - 124.92 | -5.56 | -40.00 | 369.00 | -31.82 |
| Pre-tax profit | - 121.21 | -9.57 | -33.00 | 365.00 | -3.96 |
| Income taxes | -3.15 | ||||
| Net earnings | - 121.21 | -9.57 | -33.00 | 365.00 | -7.11 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 1 093.26 | 1 087.70 | 1 047.00 | 1 416.00 | |
| Investments total | 1 093.26 | 1 087.70 | 1 047.00 | 1 416.00 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 600.00 | 360.88 | |||
| Short term receivables total | 600.00 | 360.88 | |||
| Other current investments | 873.42 | ||||
| Cash and bank deposits | 1 424.49 | 1 309.88 | 604.00 | 1 087.00 | 1 148.06 |
| Cash and cash equivalents | 1 424.49 | 1 309.88 | 604.00 | 1 087.00 | 2 021.47 |
| Balance sheet total (assets) | 2 517.76 | 2 397.58 | 2 251.00 | 2 503.00 | 2 382.35 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 300.00 | 300.00 | 300.00 | 300.00 | 300.00 |
| Shares repurchased | 110.60 | 113.00 | 114.00 | 118.00 | 122.00 |
| Other reserves | 534.18 | 528.62 | 488.00 | 857.00 | |
| Retained earnings | 1 687.94 | 1 459.29 | 1 376.00 | 857.00 | 1 956.82 |
| Profit of the financial year | - 121.21 | -9.57 | -33.00 | 365.00 | -7.11 |
| Shareholders equity total | 2 511.51 | 2 391.33 | 2 245.00 | 2 497.00 | 2 371.71 |
| Non-current liabilities total | |||||
| Current trade creditors | 6.25 | 6.25 | 6.00 | 6.00 | 6.25 |
| Short-term deferred tax liabilities | 3.15 | ||||
| Other non-interest bearing current liabilities | 1.24 | ||||
| Current liabilities total | 6.25 | 6.25 | 6.00 | 6.00 | 10.64 |
| Balance sheet total (liabilities) | 2 517.76 | 2 397.58 | 2 251.00 | 2 503.00 | 2 382.35 |
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.