Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 603.50 | 929.11 | 547.95 | 687.02 | 30.41 |
| External services | -13.75 | -16.25 | -20.20 | -17.50 | -18.75 |
| Gross profit | 589.75 | 912.86 | 527.76 | 669.52 | 11.66 |
| EBIT | 589.75 | 912.86 | 527.76 | 669.52 | 11.66 |
| Other financial income | 84.80 | 78.19 | 42.60 | 41.55 | 45.35 |
| Other financial expenses | -7.04 | -75.04 | -14.55 | - 821.10 | -45.25 |
| Income from other inv. held as non-curr. assets | 318.33 | 130.03 | 461.18 | 385.95 | 741.93 |
| Pre-tax profit | 985.84 | 1 046.05 | 1 016.98 | 275.91 | 753.69 |
| Income taxes | -84.07 | -25.66 | - 103.27 | 86.15 | - 158.99 |
| Net earnings | 901.77 | 1 020.39 | 913.71 | 362.06 | 594.70 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 5 545.78 | 5 974.89 | 6 022.84 | 5 409.86 | 4 940.27 |
| Investments total | 5 545.78 | 5 974.89 | 6 022.84 | 5 409.86 | 4 940.27 |
| Non-current loans receivable | 1 762.55 | 1 799.72 | 3 094.41 | 5 595.89 | 6 297.52 |
| Long term receivables total | 1 762.55 | 1 799.72 | 3 094.41 | 5 595.89 | 6 297.52 |
| Inventories total | |||||
| Current amounts owed by group member comp. | 2 556.91 | 1 433.56 | 1 681.32 | 1 490.63 | 1 531.25 |
| Current other receivables | 13.50 | ||||
| Current deferred tax assets | 198.40 | 224.89 | 168.63 | 279.04 | 58.59 |
| Short term receivables total | 2 768.80 | 1 658.45 | 1 849.95 | 1 769.67 | 1 589.84 |
| Cash and bank deposits | 994.17 | 2 461.21 | 1 807.62 | 152.44 | 682.11 |
| Cash and cash equivalents | 994.17 | 2 461.21 | 1 807.62 | 152.44 | 682.11 |
| Balance sheet total (assets) | 11 071.29 | 11 894.26 | 12 774.83 | 12 927.87 | 13 509.73 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 212.80 | 113.00 | 114.40 | 117.80 | 122.00 |
| Other reserves | 12 630.71 | 4 344.89 | 4 542.84 | 3 929.86 | 3 460.27 |
| Retained earnings | -2 770.23 | 6 304.35 | 7 012.39 | 8 421.28 | 9 130.93 |
| Profit of the financial year | 901.77 | 1 020.39 | 913.71 | 362.06 | 594.70 |
| Shareholders equity total | 11 055.04 | 11 862.63 | 12 663.34 | 12 911.00 | 13 387.90 |
| Non-current liabilities total | |||||
| Current trade creditors | 16.25 | 16.25 | 16.25 | 16.25 | 16.25 |
| Current owed to participating | 15.33 | ||||
| Short-term deferred tax liabilities | 95.24 | 105.58 | |||
| Other non-interest bearing current liabilities | 0.05 | 0.62 | 0.00 | ||
| Current liabilities total | 16.25 | 31.63 | 111.49 | 16.87 | 121.83 |
| Balance sheet total (liabilities) | 11 071.29 | 11 894.26 | 12 774.83 | 12 927.87 | 13 509.73 |
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.