Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4.32 | -3.36 | -2.65 | -4.00 | -0.39 |
| EBIT | 4.32 | -3.36 | -2.65 | -4.00 | -0.39 |
| Other financial income | 1.66 | 10.47 | 33.93 | ||
| Other financial expenses | -6.70 | -12.71 | -9.93 | -0.03 | |
| Net income from associates (fin.) | 1 939.11 | 1 896.26 | 2 218.54 | 1 373.22 | 801.88 |
| Pre-tax profit | 1 945.09 | 1 886.21 | 2 203.17 | 1 369.76 | 835.39 |
| Income taxes | -1.30 | 2.17 | 3.38 | 0.81 | -7.34 |
| Net earnings | 1 943.79 | 1 888.38 | 2 206.56 | 1 370.57 | 828.05 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 4 728.98 | 6 053.08 | 7 371.61 | 7 744.83 | 7 546.71 |
| Investments total | 4 728.98 | 6 053.08 | 7 371.61 | 7 744.83 | 7 546.71 |
| Long term receivables total | |||||
| Finished products/goods | 118.54 | 125.59 | 125.59 | 239.09 | |
| Inventories total | 118.54 | 125.59 | 125.59 | 239.09 | |
| Current other receivables | 0.07 | ||||
| Current deferred tax assets | 3.93 | 5.55 | 4.19 | ||
| Short term receivables total | 3.93 | 5.55 | 4.19 | 0.07 | |
| Cash and bank deposits | 1 334.32 | 936.00 | 1 513.59 | 2 010.81 | 2 430.34 |
| Cash and cash equivalents | 1 334.32 | 936.00 | 1 513.59 | 2 010.81 | 2 430.34 |
| Balance sheet total (assets) | 6 063.31 | 7 111.55 | 9 016.34 | 9 885.42 | 10 216.21 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 108.00 | 300.00 | 500.00 | 500.00 | 500.00 |
| Other reserves | 564.44 | 3 088.53 | 3 407.07 | 3 780.29 | 4 082.17 |
| Retained earnings | 1 564.34 | 1 695.08 | 2 764.92 | 4 098.26 | 4 666.95 |
| Profit of the financial year | 1 943.79 | 1 888.38 | 2 206.56 | 1 370.57 | 828.05 |
| Shareholders equity total | 4 305.58 | 7 096.99 | 9 003.55 | 9 874.12 | 10 202.17 |
| Non-current liabilities total | |||||
| Current trade creditors | 3.36 | 4.00 | 4.00 | 4.00 | 4.20 |
| Current owed to group member | 9.26 | 10.56 | 8.79 | 6.66 | 3.31 |
| Short-term deferred tax liabilities | 1.30 | 6.53 | |||
| Other non-interest bearing current liabilities | 1 743.81 | 0.64 | |||
| Current liabilities total | 1 757.73 | 14.56 | 12.79 | 11.30 | 14.04 |
| Balance sheet total (liabilities) | 6 063.31 | 7 111.55 | 9 016.34 | 9 885.42 | 10 216.21 |
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.