Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -69.43 | 2.80 | - 218.83 | -31.24 | 6.29 |
| Total depreciation | -79.10 | -66.37 | -66.99 | -49.50 | |
| EBIT | - 148.53 | -63.57 | - 285.82 | -80.74 | 6.29 |
| Other financial income | 3.96 | 8.44 | 0.05 | ||
| Other financial expenses | -17.04 | -15.08 | -15.92 | -5.93 | -6.27 |
| Net income from associates (fin.) | 199.42 | 81.02 | 170.66 | ||
| Pre-tax profit | 37.81 | 10.82 | - 131.03 | -86.66 | 0.02 |
| Income taxes | 34.86 | 16.47 | 66.35 | ||
| Net earnings | 72.67 | 27.29 | -64.68 | -86.66 | 0.02 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 158.07 | 91.70 | 312.23 | 455.70 | 230.70 |
| Tangible assets total | 158.07 | 91.70 | 312.23 | 455.70 | 230.70 |
| Holdings in group member companies | 994.18 | 1 075.21 | 1 245.86 | 1 093.00 | 1 350.61 |
| Investments total | 994.18 | 1 075.21 | 1 245.86 | 1 093.00 | 1 350.61 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 375.97 | 461.23 | 461.23 | 311.23 | 342.70 |
| Prepayments and accrued income | 8.52 | 9.84 | |||
| Current other receivables | 159.27 | 137.00 | 231.16 | 358.53 | 769.64 |
| Short term receivables total | 543.76 | 608.06 | 692.39 | 669.75 | 1 112.35 |
| Cash and bank deposits | 822.56 | 675.93 | 21.08 | 25.82 | 116.76 |
| Cash and cash equivalents | 822.56 | 675.93 | 21.08 | 25.82 | 116.76 |
| Balance sheet total (assets) | 2 518.58 | 2 450.89 | 2 271.57 | 2 244.27 | 2 810.41 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Other reserves | 834.18 | 915.21 | 1 085.86 | 932.72 | 1 350.61 |
| Retained earnings | - 261.66 | - 270.01 | - 413.37 | -66.48 | |
| Profit of the financial year | 72.67 | 27.29 | -64.68 | -86.66 | 0.02 |
| Shareholders equity total | 845.20 | 872.49 | 807.81 | 979.58 | 1 550.63 |
| Provisions | 5.72 | 4.91 | 4.91 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 35.26 | 30.00 | 30.00 | ||
| Current owed to group member | 1 332.18 | 1 405.93 | 1 399.78 | 1 259.78 | 1 259.78 |
| Other non-interest bearing current liabilities | 300.22 | 142.48 | 29.06 | ||
| Current liabilities total | 1 667.66 | 1 578.40 | 1 458.85 | 1 259.78 | 1 259.78 |
| Balance sheet total (liabilities) | 2 518.58 | 2 450.89 | 2 271.57 | 2 244.27 | 2 810.41 |
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.