Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -17.92 | -14.43 | -7.38 | -9.15 | -10.04 |
| Gross profit | -17.92 | -14.43 | -7.38 | -9.15 | -10.04 |
| EBIT | -17.92 | -14.43 | -7.38 | -9.15 | -10.04 |
| Other financial income | 548.03 | 365.64 | 651.67 | 524.08 | 260.36 |
| Other financial expenses | -31.27 | - 150.13 | -39.68 | - 309.40 | - 163.46 |
| Pre-tax profit | 498.84 | 201.09 | 604.62 | 205.53 | 86.86 |
| Income taxes | -60.20 | -5.60 | -52.60 | 2.02 | 1.65 |
| Net earnings | 438.63 | 195.49 | 552.01 | 207.55 | 88.51 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 0.01 | 1.22 | 0.38 | ||
| Current deferred tax assets | 8.93 | 27.27 | 25.57 | ||
| Short term receivables total | 0.01 | 8.93 | 1.22 | 27.66 | 25.57 |
| Other current investments | 2 942.63 | 3 092.80 | 3 625.06 | 3 694.10 | 3 696.10 |
| Cash and bank deposits | 561.97 | 14.50 | 14.80 | 32.52 | 471.85 |
| Cash and cash equivalents | 3 504.60 | 3 107.30 | 3 639.86 | 3 726.63 | 4 167.95 |
| Balance sheet total (assets) | 3 504.61 | 3 116.23 | 3 641.08 | 3 754.28 | 4 193.52 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 540.00 | 66.03 | 55.48 | 59.08 | 63.28 |
| Retained earnings | 2 340.59 | 2 713.20 | 2 853.21 | 3 346.14 | 3 490.41 |
| Profit of the financial year | 438.63 | 195.49 | 552.01 | 207.55 | 88.51 |
| Shareholders equity total | 3 444.23 | 3 099.72 | 3 585.70 | 3 737.77 | 3 767.21 |
| Non-current liabilities total | |||||
| Current owed to participating | 410.51 | ||||
| Short-term deferred tax liabilities | 37.02 | 38.87 | |||
| Other non-interest bearing current liabilities | 23.36 | 16.51 | 16.51 | 16.51 | 15.80 |
| Current liabilities total | 60.38 | 16.51 | 55.38 | 16.51 | 426.31 |
| Balance sheet total (liabilities) | 3 504.61 | 3 116.23 | 3 641.08 | 3 754.28 | 4 193.52 |
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.