Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -4.00 | -4.00 | -4.13 | -4.69 | -11.19 |
| EBIT | -4.00 | -4.00 | -4.13 | -4.69 | -11.19 |
| Other financial expenses | -0.31 | -0.71 | |||
| Net income from associates (fin.) | 100.33 | 24.71 | 84.68 | 68.78 | 26.17 |
| Pre-tax profit | 96.33 | 20.71 | 80.24 | 63.38 | 14.98 |
| Income taxes | 0.88 | 0.88 | 0.97 | 1.19 | 2.46 |
| Net earnings | 97.21 | 21.59 | 81.22 | 64.57 | 17.44 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 195.34 | 210.05 | 244.73 | 228.51 | 204.68 |
| Investments total | 195.34 | 210.05 | 244.73 | 228.51 | 204.68 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 4.59 | 5.47 | 6.45 | 7.63 | 10.10 |
| Short term receivables total | 4.59 | 5.47 | 6.45 | 7.63 | 10.10 |
| Cash and bank deposits | 6.38 | 12.38 | 57.94 | 137.55 | 177.56 |
| Cash and cash equivalents | 6.38 | 12.38 | 57.94 | 137.55 | 177.56 |
| Balance sheet total (assets) | 206.31 | 227.90 | 309.12 | 373.69 | 392.33 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Other reserves | 168.34 | 183.05 | 217.73 | 201.51 | 177.68 |
| Retained earnings | - 113.24 | -30.74 | -43.83 | 53.61 | 142.02 |
| Profit of the financial year | 97.21 | 21.59 | 81.22 | 64.57 | 17.44 |
| Shareholders equity total | 202.31 | 223.90 | 305.12 | 369.69 | 387.13 |
| Non-current liabilities total | |||||
| Current trade creditors | 4.00 | 4.00 | 4.00 | 4.00 | 5.20 |
| Current liabilities total | 4.00 | 4.00 | 4.00 | 4.00 | 5.20 |
| Balance sheet total (liabilities) | 206.31 | 227.90 | 309.12 | 373.69 | 392.33 |
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.