Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -9.28 | -45.90 | -20.99 | -8.82 | -19.32 |
| Gross profit | -9.28 | -45.90 | -20.99 | -8.82 | -19.32 |
| EBIT | -9.28 | -45.90 | -20.99 | -8.82 | -19.32 |
| Other financial income | 1.51 | 68.53 | 258.71 | 0.40 | 19.77 |
| Other financial expenses | -13.36 | -0.93 | -2.96 | - 180.39 | -14.37 |
| Net income from associates (fin.) | 195.91 | 9.06 | 16.07 | -35.84 | 115.24 |
| Pre-tax profit | 174.78 | 30.76 | 250.83 | - 224.65 | 101.31 |
| Income taxes | 4.73 | -4.84 | -51.79 | 0.13 | 43.65 |
| Net earnings | 179.51 | 25.92 | 199.03 | - 224.52 | 144.96 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 49.06 | 65.12 | 29.28 | 144.52 | |
| Investments total | 49.06 | 65.12 | 29.28 | 144.52 | |
| Non-current loans receivable | 146.72 | 338.96 | 486.22 | 405.20 | 360.78 |
| Long term receivables total | 146.72 | 338.96 | 486.22 | 405.20 | 360.78 |
| Inventories total | |||||
| Current deferred tax assets | 22.01 | 20.11 | 4.73 | 0.22 | 46.80 |
| Short term receivables total | 22.01 | 20.11 | 4.73 | 0.22 | 46.80 |
| Cash and bank deposits | 345.83 | 37.34 | 107.95 | 16.48 | 0.66 |
| Cash and cash equivalents | 345.83 | 37.34 | 107.95 | 16.48 | 0.66 |
| Balance sheet total (assets) | 514.56 | 445.47 | 664.02 | 451.19 | 552.75 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 100.00 | 100.00 | |||
| Other reserves | 9.06 | 25.12 | 104.52 | ||
| Retained earnings | 107.77 | 178.22 | 188.07 | 412.23 | 83.19 |
| Profit of the financial year | 179.51 | 25.92 | 199.03 | - 224.52 | 144.96 |
| Shareholders equity total | 512.28 | 438.19 | 537.23 | 312.71 | 457.67 |
| Non-current liabilities total | |||||
| Current owed to participating | 2.28 | 74.94 | 77.94 | 32.94 | |
| Current owed to group member | 4.05 | 13.32 | 54.32 | ||
| Short-term deferred tax liabilities | 2.28 | 41.48 | 40.89 | ||
| Other non-interest bearing current liabilities | 5.00 | 6.32 | 6.33 | 7.83 | |
| Current liabilities total | 2.28 | 7.28 | 126.79 | 138.48 | 95.08 |
| Balance sheet total (liabilities) | 514.56 | 445.47 | 664.02 | 451.19 | 552.75 |
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.