Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 240.75 | -13.54 | -11.15 | -17.97 | -15.48 |
| EBIT | 240.75 | -13.54 | -11.15 | -17.97 | -15.48 |
| Other financial income | 5.35 | 4.13 | 2.86 | 17.25 | 10.24 |
| Other financial expenses | -13.02 | -11.14 | -12.91 | -18.52 | -27.20 |
| Net income from associates (fin.) | 46.22 | 1 902.14 | 1 183.97 | 1 782.93 | 1 052.04 |
| Pre-tax profit | 279.30 | 1 881.60 | 1 162.77 | 1 763.69 | 1 019.60 |
| Income taxes | -24.38 | -1.07 | -1.98 | ||
| Net earnings | 254.93 | 1 881.60 | 1 161.70 | 1 763.69 | 1 017.61 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 2 250.81 | 3 171.55 | 4 355.52 | 5 888.45 | 6 690.48 |
| Investments total | 2 250.81 | 3 171.55 | 4 355.52 | 5 888.45 | 6 690.48 |
| Non-current other receivables | 117.45 | 86.34 | 53.97 | 47.73 | |
| Long term receivables total | 117.45 | 86.34 | 53.97 | 47.73 | |
| Inventories total | |||||
| Current owed by particip. interest comp. | 250.00 | 260.19 | |||
| Current deferred tax assets | 2.00 | 6.00 | 4.00 | ||
| Short term receivables total | 2.00 | 256.00 | 264.19 | ||
| Cash and bank deposits | 1.49 | 1.49 | 44.46 | ||
| Cash and cash equivalents | 1.49 | 1.49 | 44.46 | ||
| Balance sheet total (assets) | 2 368.26 | 3 257.89 | 4 412.98 | 6 193.67 | 6 999.13 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Other reserves | 1 103.64 | 2 287.61 | 3 820.54 | 4 622.58 | |
| Retained earnings | 649.53 | - 312.18 | 271.05 | - 217.98 | 621.67 |
| Profit of the financial year | 254.93 | 1 881.60 | 1 161.70 | 1 763.69 | 1 017.61 |
| Shareholders equity total | 1 095.06 | 2 866.06 | 3 914.76 | 5 564.05 | 6 463.86 |
| Non-current accruals and deferred income | 923.68 | ||||
| Non-current liabilities total | 923.68 | ||||
| Current loans from credit institutions | 104.19 | 119.29 | 133.26 | 198.78 | |
| Current trade creditors | 5.00 | 5.00 | 5.00 | 5.94 | 5.00 |
| Short-term deferred tax liabilities | 24.38 | ||||
| Other non-interest bearing current liabilities | 158.22 | 267.54 | 359.96 | 424.90 | 530.27 |
| Accruals and deferred income | 57.73 | ||||
| Current liabilities total | 349.52 | 391.83 | 498.22 | 629.62 | 535.27 |
| Balance sheet total (liabilities) | 2 368.26 | 3 257.89 | 4 412.98 | 6 193.67 | 6 999.13 |
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.