Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -17.00 | -6.00 | |||
| Gross profit | -17.00 | -6.00 | -7.00 | 54.00 | 73.72 |
| Other operating expenses | -70.00 | ||||
| EBIT | -17.00 | -6.00 | -7.00 | -16.00 | 73.72 |
| Other financial income | 274.00 | 243.00 | 212.00 | 159.00 | 373.62 |
| Other financial expenses | -32.00 | -22.00 | - 222.00 | -92.00 | - 104.08 |
| Pre-tax profit | 225.00 | 215.00 | -17.00 | 51.00 | 343.26 |
| Income taxes | -50.00 | -48.00 | 4.00 | -9.00 | -76.47 |
| Net earnings | 175.00 | 167.00 | -13.00 | 42.00 | 266.79 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 6 914.00 | ||||
| Tangible assets total | 6 914.00 | ||||
| Investments total | |||||
| Non-current loans receivable | 10 815.00 | 9 270.00 | 7 725.00 | ||
| Long term receivables total | 10 815.00 | 9 270.00 | 7 725.00 | ||
| Finished products/goods | 798.00 | 798.39 | |||
| Inventories total | 798.00 | 798.39 | |||
| Current owed by particip. interest comp. | 1 545.00 | ||||
| Current other receivables | 31.00 | 27.00 | 23.00 | 131.70 | |
| Current deferred tax assets | 2.00 | 45.00 | 22.00 | ||
| Short term receivables total | 1 576.00 | 29.00 | 68.00 | 22.00 | 131.70 |
| Other current investments | 1 545.00 | 1 545.00 | 2 350.00 | 1 256.00 | 13 482.74 |
| Cash and bank deposits | 2 433.00 | 4 641.00 | 5 201.00 | 13 208.00 | 6.76 |
| Cash and cash equivalents | 3 978.00 | 6 186.00 | 7 551.00 | 14 464.00 | 13 489.50 |
| Balance sheet total (assets) | 16 369.00 | 15 485.00 | 15 344.00 | 15 284.00 | 21 333.59 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 1 000.00 | 113.00 | 114.00 | ||
| Retained earnings | 15 073.00 | 15 135.00 | 15 189.00 | 15 175.00 | 15 217.33 |
| Profit of the financial year | 175.00 | 167.00 | -13.00 | 42.00 | 266.79 |
| Shareholders equity total | 16 298.00 | 15 465.00 | 15 340.00 | 15 267.00 | 15 534.12 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 93.09 | ||||
| Current owed to group member | 15.00 | 15.00 | |||
| Short-term deferred tax liabilities | 50.00 | 62.39 | |||
| Other non-interest bearing current liabilities | 6.00 | 5.00 | 4.00 | 17.00 | 5 643.99 |
| Current liabilities total | 71.00 | 20.00 | 4.00 | 17.00 | 5 799.47 |
| Balance sheet total (liabilities) | 16 369.00 | 15 485.00 | 15 344.00 | 15 284.00 | 21 333.59 |
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.