Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -23.45 | -33.34 | -22.00 | -14.35 | -18.47 |
| EBIT | -23.45 | -33.34 | -22.00 | -14.35 | -18.47 |
| Other financial income | 1 157.19 | 431.64 | 498.17 | 376.14 | 1 393.47 |
| Other financial expenses | -3.96 | - 267.06 | -35.55 | -1 497.89 | -0.46 |
| Reduction non-current investment assets | -9.34 | ||||
| Pre-tax profit | 1 129.78 | 131.24 | 440.63 | -1 136.10 | 1 365.20 |
| Income taxes | - 248.75 | -30.64 | -96.96 | 69.85 | - 122.63 |
| Net earnings | 881.03 | 100.61 | 343.66 | -1 066.25 | 1 242.56 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 550.00 | 670.00 | 767.50 | 825.00 | 825.00 |
| Tangible assets total | 550.00 | 670.00 | 767.50 | 825.00 | 825.00 |
| Holdings in group member companies | 38.00 | 28.66 | |||
| Participating interests | 20.00 | ||||
| Investments total | 20.00 | 38.00 | 28.66 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 551.29 | 398.58 | 381.30 | 359.71 | 334.27 |
| Current deferred tax assets | 8.00 | 30.00 | 18.77 | ||
| Short term receivables total | 551.29 | 406.58 | 381.30 | 389.71 | 353.04 |
| Other current investments | 7 852.49 | 9 519.37 | 9 871.83 | 8 223.94 | 9 001.26 |
| Cash and bank deposits | 2 001.82 | 214.47 | 59.50 | 364.45 | 979.76 |
| Cash and cash equivalents | 9 854.31 | 9 733.84 | 9 931.33 | 8 588.39 | 9 981.02 |
| Balance sheet total (assets) | 10 955.60 | 10 810.42 | 11 100.13 | 9 841.10 | 11 187.72 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 122.00 | |
| Retained earnings | 9 715.51 | 10 483.54 | 10 469.74 | 10 813.41 | 9 625.16 |
| Profit of the financial year | 881.03 | 100.61 | 343.66 | -1 066.25 | 1 242.56 |
| Shareholders equity total | 10 757.14 | 10 747.15 | 10 977.81 | 9 797.16 | 11 039.73 |
| Provisions | 30.64 | 69.85 | 118.70 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 12.50 | 12.50 | 12.50 | 12.50 | 10.50 |
| Current owed to participating | 2.00 | ||||
| Short-term deferred tax liabilities | 169.86 | 21.75 | 2.70 | ||
| Other non-interest bearing current liabilities | 16.10 | 20.14 | 16.22 | 31.44 | 16.10 |
| Current liabilities total | 198.46 | 32.64 | 52.47 | 43.94 | 29.30 |
| Balance sheet total (liabilities) | 10 955.60 | 10 810.42 | 11 100.13 | 9 841.10 | 11 187.72 |
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.