Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 39.24 | -2.98 | -87.17 | -47.57 | -11.66 |
| Total depreciation | -4.00 | -4.00 | -4.00 | -8.00 | |
| EBIT | 35.24 | -6.98 | -91.17 | -55.57 | -11.66 |
| Other financial expenses | -0.63 | -0.14 | -0.47 | -12.00 | |
| Net income from associates (fin.) | 6 787.19 | 625.78 | 687.10 | 753.12 | 749.96 |
| Pre-tax profit | 6 822.43 | 618.17 | 595.78 | 697.08 | 726.31 |
| Income taxes | -7.75 | 1.53 | 1.58 | 10.58 | 5.07 |
| Net earnings | 6 814.68 | 619.70 | 597.36 | 707.66 | 731.39 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 16.00 | 12.00 | 8.00 | ||
| Tangible assets total | 16.00 | 12.00 | 8.00 | ||
| Participating interests | 7 839.52 | 8 465.30 | 9 152.40 | 9 865.88 | 10 324.66 |
| Investments total | 7 839.52 | 8 465.30 | 9 152.40 | 9 865.88 | 10 324.66 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current owed by particip. interest comp. | 977.13 | 977.13 | 1 027.13 | 1 277.13 | |
| Current other receivables | 925.14 | 995.67 | 1 888.87 | 873.41 | 990.09 |
| Current deferred tax assets | 6.87 | 8.40 | 9.98 | 20.56 | 25.63 |
| Short term receivables total | 1 909.14 | 1 981.21 | 1 898.85 | 1 921.10 | 2 292.86 |
| Cash and bank deposits | 21.98 | 22.93 | 19.56 | 34.77 | 45.88 |
| Cash and cash equivalents | 21.98 | 22.93 | 19.56 | 34.77 | 45.88 |
| Balance sheet total (assets) | 9 786.65 | 10 481.44 | 11 078.80 | 11 821.75 | 12 663.39 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Share premium account | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Other reserves | 6 787.19 | 7 412.98 | 8 100.07 | 8 813.55 | 9 313.52 |
| Retained earnings | -4 298.56 | 1 890.35 | 1 822.95 | 1 706.83 | 1 914.52 |
| Profit of the financial year | 6 814.68 | 619.70 | 597.36 | 707.66 | 731.39 |
| Shareholders equity total | 9 433.32 | 10 053.02 | 10 650.38 | 11 358.03 | 12 089.42 |
| Non-current liabilities total | |||||
| Current owed to participating | 348.43 | 423.35 | 573.97 | ||
| Other non-interest bearing current liabilities | 353.33 | 428.43 | 80.00 | 40.37 | |
| Current liabilities total | 353.33 | 428.43 | 428.43 | 463.71 | 573.97 |
| Balance sheet total (liabilities) | 9 786.65 | 10 481.44 | 11 078.80 | 11 821.75 | 12 663.39 |
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.