Didn't find the company you were looking for? Our full system contains all Danish companies, including comprehensive credit risk reports. Register here to get started.
You can find text and video tutorials here that explain how to use our system.
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -6.79 | -7.07 | -7.00 | -9.36 | -8.77 |
| Gross profit | -6.79 | -7.07 | -7.00 | -9.36 | -8.77 |
| EBIT | -6.79 | -7.07 | -7.00 | -9.36 | -8.77 |
| Other financial income | 395.16 | 405.83 | 429.27 | 561.90 | 696.47 |
| Other financial expenses | -6.81 | -1.97 | -6.68 | - 152.53 | - 587.63 |
| Net income from associates (fin.) | -2 099.88 | 14 335.88 | 87 461.04 | 30 331.88 | -18 336.13 |
| Pre-tax profit | -1 718.32 | 14 732.67 | 87 876.63 | 30 731.89 | -18 236.06 |
| Income taxes | -85.16 | -87.71 | -91.94 | -88.51 | -24.02 |
| Net earnings | -1 803.48 | 14 644.96 | 87 784.69 | 30 643.39 | -18 260.08 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 144 913.48 | 158 351.98 | 244 129.69 | 258 494.30 | 232 980.80 |
| Investments total | 144 913.48 | 158 351.98 | 244 129.69 | 258 494.30 | 232 980.80 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current owed by particip. interest comp. | 34 131.33 | 34 451.29 | 37 382.74 | 40 130.56 | 46 571.85 |
| Short term receivables total | 34 131.33 | 34 451.29 | 37 382.74 | 40 130.56 | 46 571.85 |
| Other current investments | 11 702.27 | 11 257.72 | |||
| Cash and bank deposits | 0.01 | 0.01 | 42.87 | 61.17 | 65.83 |
| Cash and cash equivalents | 0.01 | 0.01 | 42.87 | 11 763.44 | 11 323.56 |
| Balance sheet total (assets) | 179 044.82 | 192 803.28 | 281 555.30 | 310 388.30 | 290 876.20 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 15 000.00 | 15 000.00 | 15 000.00 | 15 000.00 | 15 000.00 |
| Shares repurchased | 575.00 | 3 625.00 | 57.20 | 58.90 | |
| Other reserves | 44 733.47 | 55 296.97 | 125 824.68 | 158 314.29 | 132 800.79 |
| Retained earnings | 120 995.57 | 107 156.21 | 48 840.13 | 106 235.75 | 161 156.36 |
| Profit of the financial year | -1 803.48 | 14 644.96 | 87 784.69 | 30 643.39 | -18 260.08 |
| Shareholders equity total | 178 925.56 | 192 673.14 | 281 074.50 | 310 250.62 | 290 755.97 |
| Non-current liabilities total | |||||
| Current trade creditors | 7.00 | 7.00 | |||
| Current owed to participating | 1.27 | 1.28 | 347.15 | 9.23 | 51.39 |
| Short-term deferred tax liabilities | 111.30 | 121.88 | 126.65 | 121.44 | 39.55 |
| Other non-interest bearing current liabilities | 6.70 | 6.98 | 7.00 | 22.29 | |
| Current liabilities total | 119.26 | 130.13 | 480.80 | 137.68 | 120.23 |
| Balance sheet total (liabilities) | 179 044.82 | 192 803.28 | 281 555.30 | 310 388.30 | 290 876.20 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
... and more!
No registration needed.