Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -5.21 | -27.43 | |||
| Gross profit | -11.57 | -5.21 | -27.43 | -30.46 | -8.18 |
| Costs of management | -11.57 | ||||
| EBIT | -11.57 | -5.21 | -27.43 | -30.46 | -8.18 |
| Other financial income | 158.85 | 9.56 | 39.47 | 59.53 | |
| Other financial expenses | -10.02 | -5.27 | -15.24 | -25.36 | -0.19 |
| Income from other inv. held as non-curr. assets | - 386.21 | 1 176.14 | |||
| Net income from associates (fin.) | 50.30 | 483.34 | 684.22 | ||
| Pre-tax profit | 187.57 | - 387.13 | 1 133.47 | 466.98 | 735.38 |
| Income taxes | 41.53 | ||||
| Net earnings | 229.10 | - 387.13 | 1 133.47 | 466.98 | 735.38 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 1 769.72 | 1 133.52 | 2 109.66 | ||
| Participating interests | 1 593.00 | 2 277.22 | |||
| Investments total | 1 769.72 | 1 133.52 | 2 109.66 | 1 593.00 | 2 277.22 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 2.82 | 2.82 | |||
| Current other receivables | 22.11 | 22.11 | 802.82 | 434.85 | |
| Current deferred tax assets | 19.00 | ||||
| Short term receivables total | 24.93 | 24.93 | 821.82 | 434.85 | |
| Other current investments | 115.98 | 125.54 | 110.52 | 98.36 | 96.08 |
| Cash and bank deposits | 0.76 | 43.56 | 61.99 | 122.15 | 344.59 |
| Cash and cash equivalents | 116.74 | 169.11 | 172.51 | 220.51 | 440.67 |
| Balance sheet total (assets) | 1 886.47 | 1 327.56 | 2 307.10 | 2 635.34 | 3 152.74 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 255.80 | 199.00 | |||
| Other reserves | 1 513.38 | 1 074.12 | 2 050.25 | 345.34 | 379.56 |
| Retained earnings | - 121.54 | 546.82 | - 975.38 | 1 469.21 | 1 702.97 |
| Profit of the financial year | 229.10 | - 387.13 | 1 133.47 | 466.98 | 735.38 |
| Shareholders equity total | 1 700.93 | 1 313.81 | 2 288.35 | 2 617.34 | 3 096.91 |
| Non-current liabilities total | |||||
| Current trade creditors | 18.00 | 13.50 | |||
| Current owed to group member | 144.16 | ||||
| Short-term deferred tax liabilities | 31.37 | ||||
| Other non-interest bearing current liabilities | 10.00 | 13.75 | 18.75 | 42.33 | |
| Current liabilities total | 185.53 | 13.75 | 18.75 | 18.00 | 55.83 |
| Balance sheet total (liabilities) | 1 886.47 | 1 327.56 | 2 307.10 | 2 635.34 | 3 152.74 |
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.