Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -9.46 | -10.44 | -4.00 | -2.50 | -17.42 |
| EBIT | -9.46 | -10.44 | -4.00 | -2.50 | -17.42 |
| Other financial income | 1.81 | 89.66 | 269.26 | 80.66 | |
| Other financial expenses | -15.15 | -26.13 | -61.50 | -42.46 | |
| Net income from associates (fin.) | 1 168.87 | 4 231.04 | 2 930.34 | ||
| Pre-tax profit | -22.80 | 53.09 | 1 372.64 | 4 186.07 | 2 993.58 |
| Income taxes | 5.02 | 7.68 | -12.69 | ||
| Net earnings | -17.78 | 60.77 | 1 359.94 | 4 186.07 | 2 993.58 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 636.59 | ||||
| Participating interests | 3 335.66 | 4 549.96 | 2 710.83 | ||
| Investments total | 3 335.66 | 4 549.96 | 3 347.42 | ||
| Non-current loans receivable | 650.10 | 650.10 | |||
| Non-current other receivables | 1 827.48 | ||||
| Long term receivables total | 650.10 | 650.10 | 1 827.48 | ||
| Inventories total | |||||
| Current amounts owed by group member comp. | 165.25 | ||||
| Current other receivables | 24.31 | ||||
| Current deferred tax assets | 5.02 | 12.69 | |||
| Short term receivables total | 29.33 | 12.69 | 165.25 | ||
| Cash and bank deposits | 1 078.96 | 2 468.45 | |||
| Cash and cash equivalents | 1 078.96 | 2 468.45 | |||
| Balance sheet total (assets) | 679.43 | 662.79 | 3 335.66 | 5 628.93 | 7 808.60 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 800.00 | 2 000.00 | |||
| Other reserves | 1 168.87 | 2 383.18 | 544.05 | ||
| Retained earnings | -43.77 | -1 151.88 | -1 806.24 | 2 218.97 | |
| Profit of the financial year | -17.78 | 60.77 | 1 359.94 | 4 186.07 | 2 993.58 |
| Shareholders equity total | 32.22 | 67.00 | 1 426.94 | 5 613.01 | 7 806.60 |
| Non-current other liabilities | 242.03 | ||||
| Non-current liabilities total | 242.03 | ||||
| Current loans from credit institutions | 645.21 | 547.93 | 1 577.00 | ||
| Other non-interest bearing current liabilities | 2.00 | 47.86 | 89.68 | 15.91 | 2.00 |
| Current liabilities total | 647.21 | 595.79 | 1 666.68 | 15.91 | 2.00 |
| Balance sheet total (liabilities) | 679.43 | 662.79 | 3 335.66 | 5 628.93 | 7 808.60 |
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.