Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -4.70 | -4.97 | -5.20 | -9.51 | -5.43 |
| EBIT | -4.70 | -4.97 | -5.20 | -9.51 | -5.43 |
| Other financial income | 0.01 | 4.18 | 19.73 | 77.28 | |
| Other financial expenses | -11.93 | -23.91 | -23.61 | -21.19 | -20.98 |
| Reduction non-current investment assets | -98.40 | -40.77 | - 106.36 | -19.70 | |
| Net income from associates (fin.) | 110.60 | 250.00 | 350.00 | 1 348.75 | |
| Pre-tax profit | - 115.02 | 45.13 | 114.82 | 319.33 | 1 399.62 |
| Net earnings | - 115.02 | 45.13 | 114.82 | 319.33 | 1 399.62 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 145.00 | 145.00 | 145.00 | 145.00 | 145.00 |
| Investments total | 145.00 | 145.00 | 145.00 | 145.00 | 145.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current owed by particip. interest comp. | 250.00 | 619.73 | 1 697.01 | ||
| Current other receivables | 0.00 | 150.00 | 150.00 | 250.00 | 250.00 |
| Short term receivables total | 0.00 | 150.00 | 400.00 | 869.73 | 1 947.02 |
| Other current investments | 22.14 | 10.97 | 3.93 | ||
| Cash and bank deposits | 400.05 | 295.86 | 288.94 | 177.48 | 175.22 |
| Cash and cash equivalents | 400.05 | 318.00 | 299.91 | 181.41 | 175.22 |
| Balance sheet total (assets) | 545.05 | 613.00 | 844.91 | 1 196.14 | 2 267.23 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 35.87 | -79.15 | -34.02 | 80.81 | 400.13 |
| Profit of the financial year | - 115.02 | 45.13 | 114.82 | 319.33 | 1 399.62 |
| Shareholders equity total | 45.85 | 90.98 | 205.80 | 525.13 | 1 924.75 |
| Provisions | 181.91 | 222.68 | 329.05 | 348.75 | |
| Non-current liabilities total | |||||
| Current trade creditors | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Current owed to participating | 255.34 | 269.32 | 280.09 | 292.30 | 312.51 |
| Current owed to group member | 5.04 | 5.04 | 5.04 | 5.04 | 5.04 |
| Other non-interest bearing current liabilities | 51.91 | 19.98 | 19.93 | 19.93 | 19.93 |
| Current liabilities total | 317.29 | 299.34 | 310.06 | 322.26 | 342.48 |
| Balance sheet total (liabilities) | 545.05 | 613.00 | 844.91 | 1 196.14 | 2 267.23 |
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.