Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -73.20 | -47.25 | -59.83 | -48.73 | -66.00 |
| Employee benefit expenses | - 220.00 | - 173.19 | - 384.52 | ||
| EBIT | - 293.20 | -47.25 | -59.83 | - 221.92 | - 450.52 |
| Other financial income | 480.42 | 87.49 | 358.06 | 46.18 | 309.66 |
| Other financial expenses | -4.68 | -73.45 | -8.36 | - 555.20 | -2.50 |
| Pre-tax profit | 182.54 | -33.21 | 289.88 | - 730.94 | - 143.36 |
| Income taxes | -40.14 | 7.31 | -63.77 | 160.81 | - 245.34 |
| Net earnings | 142.40 | -25.90 | 226.10 | - 570.13 | - 388.70 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Semifinished products | 136.29 | 142.32 | |||
| Finished products/goods | 22.76 | 22.76 | |||
| Inventories total | 22.76 | 22.76 | 136.29 | 142.32 | |
| Prepayments and accrued income | 2.66 | 2.69 | 2.72 | 2.25 | 4.54 |
| Current other receivables | 1 059.22 | 1 041.76 | 1 119.52 | 1 049.33 | 1 050.45 |
| Current deferred tax assets | 141.00 | 148.30 | 84.53 | 245.34 | |
| Short term receivables total | 1 202.88 | 1 192.76 | 1 206.78 | 1 296.93 | 1 054.99 |
| Other current investments | 4 528.64 | 4 506.84 | 4 593.29 | 3 447.86 | 3 211.31 |
| Cash and bank deposits | 291.20 | 170.54 | 71.58 | 339.34 | 283.76 |
| Cash and cash equivalents | 4 819.84 | 4 677.38 | 4 664.87 | 3 787.20 | 3 495.07 |
| Balance sheet total (assets) | 6 045.47 | 5 892.90 | 5 871.65 | 5 220.41 | 4 692.38 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 100.00 | 100.00 | 114.40 | 117.80 | 500.00 |
| Retained earnings | 5 450.26 | 5 492.67 | 5 352.37 | 5 460.67 | 4 390.53 |
| Profit of the financial year | 142.40 | -25.90 | 226.10 | - 570.13 | - 388.70 |
| Shareholders equity total | 5 817.67 | 5 691.77 | 5 817.87 | 5 133.33 | 4 626.83 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.60 | ||||
| Current trade creditors | 20.60 | 17.50 | 22.18 | 23.27 | |
| Current owed to participating | 207.21 | 179.53 | 36.28 | 56.13 | 15.95 |
| Other non-interest bearing current liabilities | 21.00 | 8.78 | 26.33 | ||
| Current liabilities total | 227.81 | 201.13 | 53.78 | 87.08 | 65.55 |
| Balance sheet total (liabilities) | 6 045.47 | 5 892.90 | 5 871.65 | 5 220.41 | 4 692.38 |
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.