Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -5.63 | -5.63 | -6.25 | -6.25 | -7.35 |
| EBIT | -5.63 | -5.63 | -6.25 | -6.25 | -7.35 |
| Other financial income | 27.19 | 26.60 | 10.95 | 6.54 | 6.71 |
| Other financial expenses | -53.35 | -49.50 | -39.57 | -27.34 | -16.57 |
| Reduction non-current investment assets | -4.24 | -62.46 | 4.24 | - 335.44 | |
| Net income from associates (fin.) | 368.74 | 103.04 | 81.95 | -41.93 | -2 713.24 |
| Pre-tax profit | 336.96 | 70.28 | -15.39 | -64.74 | -3 065.89 |
| Income taxes | 4.11 | 4.90 | 0.81 | 0.49 | |
| Net earnings | 341.07 | 75.18 | -15.39 | -63.93 | -3 065.41 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 2 570.36 | 2 673.40 | 2 755.35 | 2 713.42 | 0.18 |
| Investments total | 2 570.36 | 2 673.40 | 2 755.35 | 2 713.42 | 0.18 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 771.99 | 672.86 | 333.56 | 336.59 | |
| Current owed by particip. interest comp. | 4.07 | ||||
| Current deferred tax assets | 247.76 | 42.00 | 76.00 | 58.00 | |
| Short term receivables total | 776.06 | 920.62 | 375.56 | 412.59 | 58.00 |
| Cash and bank deposits | 1.03 | 1.09 | 1.09 | 1.08 | 46.43 |
| Cash and cash equivalents | 1.03 | 1.09 | 1.09 | 1.08 | 46.43 |
| Balance sheet total (assets) | 3 347.45 | 3 595.12 | 3 131.99 | 3 127.09 | 104.61 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 165.00 | 165.00 | 165.00 | 165.00 | 165.00 |
| Other reserves | 2 064.36 | 2 167.40 | 2 186.80 | 2 144.87 | |
| Retained earnings | - 249.72 | -11.70 | 44.09 | 70.63 | 2 151.57 |
| Profit of the financial year | 341.07 | 75.18 | -15.39 | -63.93 | -3 065.41 |
| Shareholders equity total | 2 320.71 | 2 395.89 | 2 380.50 | 2 316.57 | - 748.84 |
| Non-current liabilities total | |||||
| Current trade creditors | 91.00 | 105.42 | 64.45 | 62.98 | 62.98 |
| Current owed to group member | 720.38 | 749.19 | 686.97 | 747.48 | 790.40 |
| Short-term deferred tax liabilities | 106.46 | 220.86 | |||
| Other non-interest bearing current liabilities | 108.91 | 123.77 | 0.07 | 0.07 | 0.07 |
| Current liabilities total | 1 026.75 | 1 199.23 | 751.49 | 810.53 | 853.45 |
| Balance sheet total (liabilities) | 3 347.45 | 3 595.12 | 3 131.99 | 3 127.09 | 104.61 |
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.