Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 171.48 | - 188.15 | - 153.63 | - 229.06 | - 215.26 |
| Total depreciation | - 552.17 | -1 104.34 | -1 104.34 | -1 104.34 | -1 104.34 |
| EBIT | 619.31 | -1 292.49 | -1 257.96 | -1 333.39 | -1 319.60 |
| Other financial income | 0.02 | 0.07 | 2.57 | ||
| Other financial expenses | -22.09 | -0.02 | -3.01 | -2.30 | |
| Pre-tax profit | 597.24 | -1 292.44 | -1 260.97 | -1 335.69 | -1 317.03 |
| Income taxes | - 131.39 | 284.35 | 277.41 | 293.85 | 405.70 |
| Net earnings | 465.85 | -1 008.10 | - 983.56 | -1 041.84 | - 911.33 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 4 969.52 | 3 865.18 | 2 760.84 | 1 656.51 | 552.17 |
| Intangible assets total | 4 969.52 | 3 865.18 | 2 760.84 | 1 656.51 | 552.17 |
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 1 609.87 | 645.76 | 600.00 | 600.00 | 600.00 |
| Current other receivables | 38.00 | 22.83 | 16.65 | 9.36 | 3.92 |
| Current deferred tax assets | 37.73 | 53.35 | 48.63 | ||
| Short term receivables total | 1 647.87 | 668.59 | 654.38 | 662.71 | 652.56 |
| Cash and bank deposits | 283.68 | 1 116.95 | 964.50 | 755.96 | 634.27 |
| Cash and cash equivalents | 283.68 | 1 116.95 | 964.50 | 755.96 | 634.27 |
| Balance sheet total (assets) | 6 901.06 | 5 650.73 | 4 379.72 | 3 075.18 | 1 838.99 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 147.94 | 147.94 | 147.94 | 147.94 | 147.94 |
| Retained earnings | 5 067.12 | 5 532.97 | 4 524.87 | 3 541.31 | 2 499.47 |
| Profit of the financial year | 465.85 | -1 008.10 | - 983.56 | -1 041.84 | - 911.33 |
| Shareholders equity total | 5 680.90 | 4 672.81 | 3 689.25 | 2 647.41 | 1 736.08 |
| Provisions | 1 075.82 | 837.24 | 597.56 | 357.06 | |
| Non-current liabilities total | |||||
| Current trade creditors | 41.42 | 41.77 | 92.91 | 70.71 | 102.92 |
| Other non-interest bearing current liabilities | 102.92 | 98.92 | |||
| Current liabilities total | 144.33 | 140.68 | 92.91 | 70.71 | 102.92 |
| Balance sheet total (liabilities) | 6 901.06 | 5 650.73 | 4 379.72 | 3 075.18 | 1 838.99 |
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.