Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -6.25 | -6.26 |
| EBIT | -6.25 | -6.26 |
| Other financial expenses | -0.83 | |
| Net income from associates (fin.) | 1 566.20 | 2 529.49 |
| Pre-tax profit | 1 559.95 | 2 522.40 |
| Net earnings | 1 559.95 | 2 522.40 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Participating interests | 21 889.11 | 23 461.19 |
| Investments total | 21 889.11 | 23 461.19 |
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 202.91 | |
| Cash and cash equivalents | 202.91 | |
| Balance sheet total (assets) | 21 889.11 | 23 664.10 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 750.00 | 1 520.00 |
| Other reserves | 1 566.20 | 3 138.28 |
| Retained earnings | 17 966.72 | 16 437.17 |
| Profit of the financial year | 1 559.95 | 2 522.40 |
| Shareholders equity total | 21 882.86 | 23 657.85 |
| Non-current liabilities total | ||
| Current trade creditors | 6.25 | 6.25 |
| Current liabilities total | 6.25 | 6.25 |
| Balance sheet total (liabilities) | 21 889.11 | 23 664.10 |
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.