Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -13.63 | -6.53 | -51.77 | -27.64 | -46.57 |
| Employee benefit expenses | - 201.89 | -2.49 | |||
| EBIT | -13.63 | - 208.43 | -54.26 | -27.64 | -46.57 |
| Other financial income | 28.94 | 158.10 | 154.71 | 1 452.07 | |
| Other financial expenses | -27.58 | -5.34 | -54.08 | -1 183.82 | - 225.01 |
| Income from other inv. held as non-curr. assets | 24.82 | ||||
| Net income from associates (fin.) | 2 100.00 | -2 199.40 | -20.02 | 3.59 | 10.63 |
| Pre-tax profit | 2 058.79 | -2 384.23 | 54.57 | -1 053.14 | 1 191.12 |
| Income taxes | -3.52 | ||||
| Net earnings | 2 058.79 | -2 384.23 | 54.57 | -1 053.14 | 1 187.60 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 50.00 | 14 701.01 | 12 380.99 | 622.64 | 633.27 |
| Investments total | 50.00 | 14 701.01 | 12 380.99 | 622.64 | 633.27 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 122.40 | 127.08 | |||
| Current other receivables | 1 635.22 | 0.17 | |||
| Current deferred tax assets | 3.80 | 2.71 | |||
| Short term receivables total | 122.40 | 1 762.30 | 3.80 | 2.88 | |
| Other current investments | 4 345.74 | 5 718.59 | |||
| Cash and bank deposits | 895.92 | 1 151.56 | 5 208.08 | 70.54 | 72.89 |
| Cash and cash equivalents | 895.92 | 1 151.56 | 5 208.08 | 4 416.29 | 5 791.47 |
| Balance sheet total (assets) | 1 068.32 | 17 614.87 | 17 589.07 | 5 042.73 | 6 427.62 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 200.00 | ||||
| Other reserves | 14 651.01 | 12 330.99 | 620.14 | 630.77 | |
| Retained earnings | -1 050.47 | 5 207.72 | 5 143.51 | 208.81 | -1 054.96 |
| Profit of the financial year | 2 058.79 | -2 384.23 | 54.57 | -1 053.14 | 1 187.60 |
| Shareholders equity total | 1 058.32 | 17 524.50 | 17 579.07 | - 174.19 | 1 013.41 |
| Non-current liabilities total | |||||
| Current trade creditors | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Short-term deferred tax liabilities | 2.71 | ||||
| Other non-interest bearing current liabilities | 80.37 | 5 206.92 | 5 401.50 | ||
| Current liabilities total | 10.00 | 90.37 | 10.00 | 5 216.92 | 5 414.21 |
| Balance sheet total (liabilities) | 1 068.32 | 17 614.87 | 17 589.07 | 5 042.73 | 6 427.62 |
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.