Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -33.47 | - 139.28 | - 144.46 | -52.35 | 94.98 |
| Employee benefit expenses | - 362.95 | - 545.54 | - 543.16 | - 544.69 | - 544.55 |
| Total depreciation | - 125.00 | -30.00 | |||
| Reduction in value of non-current assets | 140.30 | ||||
| EBIT | - 256.12 | - 809.82 | - 717.62 | - 597.05 | - 449.57 |
| Other financial income | 1 620.41 | 4 420.99 | 4 984.96 | 561.71 | 3 025.32 |
| Other financial expenses | -51.40 | - 143.46 | - 114.12 | -2 446.46 | - 249.18 |
| Net income from associates (fin.) | -13.89 | ||||
| Pre-tax profit | 1 312.88 | 3 453.83 | 4 153.22 | -2 481.80 | 2 326.57 |
| Income taxes | - 288.84 | - 630.42 | - 905.73 | 667.88 | - 451.68 |
| Net earnings | 1 024.05 | 2 823.41 | 3 247.49 | -1 813.92 | 1 874.89 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Advance payments and construction in progress | 55.91 | ||||
| Other tangible assets | 55.91 | 55.91 | 55.91 | 55.91 | |
| Tangible assets total | 55.91 | 55.91 | 55.91 | 55.91 | 55.91 |
| Participating interests | 138.89 | ||||
| Investments total | 138.89 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current owed by particip. interest comp. | 30.00 | ||||
| Current other receivables | 11.87 | 10.84 | 64.92 | 55.40 | 95.09 |
| Current deferred tax assets | 528.68 | 742.78 | 389.52 | ||
| Short term receivables total | 540.55 | 40.84 | 64.92 | 798.18 | 484.61 |
| Other current investments | 21 552.70 | 24 641.73 | 28 823.23 | 27 084.91 | 28 472.17 |
| Cash and bank deposits | 14 599.34 | 13 582.96 | 8 273.31 | 5 002.77 | 4 674.46 |
| Cash and cash equivalents | 36 152.04 | 38 224.69 | 37 096.54 | 32 087.68 | 33 146.64 |
| Balance sheet total (assets) | 36 887.40 | 38 321.45 | 37 217.38 | 32 941.77 | 33 687.16 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 500.00 | 5 200.00 | 1 500.00 | 1 200.00 | 1 500.00 |
| Retained earnings | 34 175.15 | 29 999.20 | 31 322.61 | 33 370.11 | 30 056.19 |
| Profit of the financial year | 1 024.05 | 2 823.41 | 3 247.49 | -1 813.92 | 1 874.89 |
| Shareholders equity total | 36 824.20 | 38 147.61 | 36 195.11 | 32 881.19 | 33 556.08 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 26.18 | ||||
| Current trade creditors | 11.50 | 11.50 | 26.50 | 26.50 | 32.00 |
| Current owed to participating | 29.72 | 29.72 | 30.93 | 6.55 | 13.40 |
| Short-term deferred tax liabilities | 50.01 | 900.00 | |||
| Other non-interest bearing current liabilities | 21.98 | 82.60 | 38.65 | 27.53 | 85.68 |
| Current liabilities total | 63.20 | 173.83 | 1 022.27 | 60.58 | 131.08 |
| Balance sheet total (liabilities) | 36 887.40 | 38 321.45 | 37 217.38 | 32 941.77 | 33 687.16 |
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.