Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 57.15 | 15.41 | 94.95 | 381.45 | 354.97 |
| Total depreciation | -5.88 | -32.45 | -35.96 | -64.39 | |
| EBIT | 57.15 | 9.54 | 62.50 | 345.50 | 290.58 |
| Other financial income | 11.84 | 9.43 | 868.83 | 559.28 | |
| Other financial expenses | -0.06 | -15.57 | -59.91 | - 340.35 | - 293.11 |
| Net income from associates (fin.) | 1 129.76 | ||||
| Pre-tax profit | 1 186.85 | 5.82 | 12.01 | 873.97 | 556.75 |
| Income taxes | - 161.90 | -12.27 | |||
| Net earnings | 1 186.85 | 5.82 | 12.01 | 712.08 | 544.47 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 1 185.22 | 5 415.06 | 8 217.81 | 9 650.44 | |
| Tangible assets total | 1 185.22 | 5 415.06 | 8 217.81 | 9 650.44 | |
| Holdings in group member companies | 25.00 | 25.00 | 25.00 | 25.00 | |
| Investments total | 25.00 | 25.00 | 25.00 | 25.00 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 2.82 | 1.55 | 11.24 | ||
| Current amounts owed by group member comp. | 85.00 | ||||
| Current other receivables | 60.88 | 74.42 | 25.46 | 3.02 | |
| Short term receivables total | 60.88 | 162.24 | 27.01 | 14.26 | |
| Other current investments | 1 199.90 | 990.44 | |||
| Cash and bank deposits | 125.27 | 2.96 | 74.49 | 502.74 | 220.83 |
| Cash and cash equivalents | 1 325.18 | 993.39 | 74.49 | 502.74 | 220.83 |
| Balance sheet total (assets) | 1 411.06 | 2 365.86 | 5 541.56 | 8 759.81 | 9 871.27 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Share premium account | 84.50 | 84.50 | |||
| Retained earnings | 59.70 | 1 246.56 | 1 336.87 | 1 348.89 | 2 060.96 |
| Profit of the financial year | 1 186.85 | 5.82 | 12.01 | 712.08 | 544.47 |
| Shareholders equity total | 1 411.06 | 1 416.87 | 1 428.89 | 2 140.96 | 2 685.44 |
| Non-current other liabilities | 833.97 | 3 706.00 | 4 857.61 | 6 093.78 | |
| Non-current liabilities total | 833.97 | 3 706.00 | 4 857.61 | 6 093.78 | |
| Current loans from credit institutions | 83.02 | 142.77 | 124.30 | ||
| Current owed to participating | 705.57 | 701.74 | |||
| Current owed to group member | 294.27 | 587.96 | |||
| Short-term deferred tax liabilities | 161.90 | 12.27 | |||
| Other non-interest bearing current liabilities | 32.00 | 112.40 | 163.03 | 253.74 | |
| Current liabilities total | 115.02 | 406.67 | 1 761.24 | 1 092.05 | |
| Balance sheet total (liabilities) | 1 411.06 | 2 365.86 | 5 541.56 | 8 759.81 | 9 871.27 |
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.