Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -5.00 | -5.00 | 434.83 | 591.01 | 137.78 |
| Employee benefit expenses | - 450.00 | - 600.00 | - 125.00 | ||
| EBIT | -5.00 | -5.00 | -15.17 | -8.99 | 12.78 |
| Other financial expenses | -0.00 | -1.09 | -1.51 | -0.07 | |
| Net income from associates (fin.) | 32.47 | 1 103.38 | 403.53 | 610.18 | 1 937.97 |
| Pre-tax profit | 27.46 | 1 098.37 | 387.27 | 599.68 | 1 950.68 |
| Income taxes | 9.60 | 2.10 | -11.70 | ||
| Net earnings | 27.46 | 1 098.37 | 396.87 | 601.78 | 1 938.98 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 20.46 | 873.84 | 477.38 | 669.55 | 1 927.52 |
| Investments total | 20.46 | 873.84 | 477.38 | 669.55 | 1 927.52 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 154.17 | ||||
| Current owed by particip. interest comp. | 7.00 | 2.00 | 2.00 | 2.00 | 2.00 |
| Current other receivables | 2.81 | ||||
| Current deferred tax assets | 9.60 | 11.70 | |||
| Short term receivables total | 7.00 | 2.00 | 11.60 | 167.87 | 4.81 |
| Cash and bank deposits | 0.41 | 195.11 | 181.84 | 33.76 | 84.58 |
| Cash and cash equivalents | 0.41 | 195.11 | 181.84 | 33.76 | 84.58 |
| Balance sheet total (assets) | 27.88 | 1 070.95 | 670.82 | 871.18 | 2 016.91 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 950.00 | 450.00 | 600.00 | 1 675.00 | |
| Other reserves | 48.84 | 2.38 | 12.55 | 11.52 | |
| Retained earnings | -54.59 | -1 081.26 | - 386.43 | - 599.73 | -1 671.92 |
| Profit of the financial year | 27.46 | 1 098.37 | 396.87 | 601.78 | 1 938.98 |
| Shareholders equity total | 22.88 | 1 065.95 | 512.82 | 664.60 | 2 003.57 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.00 | 5.00 | 95.12 | 101.67 | 12.50 |
| Other non-interest bearing current liabilities | 62.87 | 104.92 | 0.84 | ||
| Current liabilities total | 5.00 | 5.00 | 158.00 | 206.58 | 13.34 |
| Balance sheet total (liabilities) | 27.88 | 1 070.95 | 670.82 | 871.18 | 2 016.91 |
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.