Didn't find the company you were looking for? Our full system contains all Danish companies, including comprehensive credit risk reports. Register here to get started.
You can find text and video tutorials here that explain how to use our system.
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 924.50 | 865.09 | 856.33 | 1 256.83 | 652.20 |
| Reduction in value of non-current assets | 270.00 | - 670.00 | - 390.00 | ||
| EBIT | 924.50 | 1 135.09 | 856.33 | 586.83 | 262.20 |
| Other financial income | 0.55 | 406.28 | 70.16 | 0.02 | |
| Other financial expenses | - 198.27 | - 172.69 | - 169.40 | - 172.82 | - 234.93 |
| Net income from associates (fin.) | 5 285.92 | 50.00 | |||
| Pre-tax profit | 6 012.70 | 1 418.68 | 757.09 | 414.04 | 27.27 |
| Income taxes | -50.54 | - 301.73 | - 166.64 | -91.09 | -6.14 |
| Net earnings | 5 962.16 | 1 116.95 | 590.44 | 322.95 | 21.13 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 20 210.00 | 20 480.00 | 20 480.00 | 18 900.00 | 18 510.00 |
| Tangible assets total | 20 210.00 | 20 480.00 | 20 480.00 | 18 900.00 | 18 510.00 |
| Participating interests | 10 067.72 | ||||
| Investments total | 10 067.72 | ||||
| Non-current loans receivable | 2.50 | 2.50 | 2.50 | 2.50 | 2.50 |
| Long term receivables total | 2.50 | 2.50 | 2.50 | 2.50 | 2.50 |
| Inventories total | |||||
| Current amounts owed by group member comp. | 33.98 | 10 070.56 | |||
| Current other receivables | 21.35 | 25.21 | 0.05 | 0.05 | |
| Short term receivables total | 55.33 | 10 095.77 | 0.05 | 0.05 | |
| Cash and bank deposits | 163.72 | 303.22 | 663.89 | 1 712.66 | 190.44 |
| Cash and cash equivalents | 163.72 | 303.22 | 663.89 | 1 712.66 | 190.44 |
| Balance sheet total (assets) | 30 499.27 | 30 881.49 | 21 146.39 | 20 615.21 | 18 702.99 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 10 000.00 | 500.00 | 1 000.00 | ||
| Other reserves | 9 391.05 | ||||
| Retained earnings | 559.62 | 5 912.83 | 6 529.78 | 6 120.22 | 6 443.17 |
| Profit of the financial year | 5 962.16 | 1 116.95 | 590.44 | 322.95 | 21.13 |
| Shareholders equity total | 16 037.83 | 17 154.78 | 7 745.22 | 7 568.17 | 6 589.30 |
| Provisions | 1 082.65 | 1 147.76 | 1 153.79 | 1 035.83 | 954.64 |
| Non-current loans from credit institutions | 11 713.15 | 11 339.97 | 11 022.36 | 10 251.51 | 9 920.05 |
| Non-current advances received | 303.60 | 304.20 | 304.20 | 286.20 | 286.20 |
| Non-current other liabilities | 276.89 | 184.59 | 92.29 | ||
| Non-current deferred tax liabilities | 9.88 | 236.62 | 160.62 | 209.05 | 87.33 |
| Non-current liabilities total | 12 303.52 | 12 065.38 | 11 579.47 | 10 746.76 | 10 293.58 |
| Current loans from credit institutions | 313.12 | 320.49 | 327.36 | 296.16 | 321.95 |
| Current trade creditors | 30.88 | 30.88 | 44.23 | 30.88 | 36.16 |
| Current owed to participating | 500.00 | ||||
| Current owed to group member | 84.49 | 730.97 | 372.79 | ||
| Short-term deferred tax liabilities | 85.17 | ||||
| Other non-interest bearing current liabilities | 138.81 | 140.00 | 197.12 | 191.74 | 97.97 |
| Accruals and deferred income | 7.30 | 22.20 | 14.70 | 14.70 | 36.60 |
| Current liabilities total | 1 075.27 | 513.57 | 667.90 | 1 264.45 | 865.47 |
| Balance sheet total (liabilities) | 30 499.27 | 30 881.49 | 21 146.39 | 20 615.21 | 18 702.99 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
... and more!
No registration needed.