Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 576.23 | -25.42 | -59.62 | 18.60 | - 115.39 |
| Employee benefit expenses | - 422.30 | -23.36 | -1.25 | ||
| Total depreciation | -3.30 | -3.30 | -3.30 | ||
| EBIT | 150.63 | -52.08 | -62.91 | 17.35 | - 115.39 |
| Other financial income | 0.00 | ||||
| Other financial expenses | -3.62 | -4.61 | -4.30 | -6.23 | -7.61 |
| Income from other inv. held as non-curr. assets | 40.21 | ||||
| Net income from associates (fin.) | 15.01 | 50.02 | 200.09 | ||
| Pre-tax profit | 187.22 | -41.68 | -17.19 | 211.21 | - 123.00 |
| Income taxes | -38.17 | 9.19 | 13.59 | -4.19 | 24.49 |
| Net earnings | 149.05 | -32.48 | -3.60 | 207.02 | -98.51 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 6.59 | 3.30 | |||
| Tangible assets total | 6.59 | 3.30 | |||
| Participating interests | 471.00 | 471.00 | 471.00 | 471.00 | |
| Investments total | 471.00 | 471.00 | 471.00 | 471.00 | |
| Non-current loans receivable | 471.00 | ||||
| Long term receivables total | 471.00 | ||||
| Inventories total | |||||
| Current trade debtors | 119.91 | 49.85 | 91.25 | 31.01 | |
| Current owed by particip. interest comp. | 175.08 | ||||
| Current other receivables | 0.57 | 9.32 | 8.07 | ||
| Current deferred tax assets | 25.50 | 36.76 | 26.55 | 43.01 | |
| Short term receivables total | 119.91 | 75.92 | 46.08 | 292.88 | 82.09 |
| Cash and bank deposits | 70.29 | 4.14 | 9.19 | 36.01 | 155.50 |
| Cash and cash equivalents | 70.29 | 4.14 | 9.19 | 36.01 | 155.50 |
| Balance sheet total (assets) | 667.78 | 554.35 | 526.26 | 799.88 | 708.58 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 61.00 | ||||
| Retained earnings | 282.27 | 431.32 | 398.84 | 395.24 | 541.26 |
| Profit of the financial year | 149.05 | -32.48 | -3.60 | 207.02 | -98.51 |
| Shareholders equity total | 481.32 | 448.84 | 445.24 | 652.26 | 553.75 |
| Non-current liabilities total | |||||
| Current trade creditors | 2.50 | 17.13 | |||
| Current owed to participating | 0.56 | 84.30 | 69.78 | 109.83 | 119.71 |
| Short-term deferred tax liabilities | 21.90 | ||||
| Other non-interest bearing current liabilities | 161.50 | 21.21 | 11.25 | 37.79 | 18.00 |
| Current liabilities total | 186.46 | 105.52 | 81.03 | 147.62 | 154.83 |
| Balance sheet total (liabilities) | 667.78 | 554.35 | 526.26 | 799.88 | 708.58 |
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.