Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -10.00 | -20.01 | -8.06 | -8.87 | -9.03 |
| EBIT | -10.00 | -20.01 | -8.06 | -8.87 | -9.03 |
| Other financial income | 20.95 | 23.95 | 71.82 | ||
| Other financial expenses | -12.08 | -0.14 | -2.35 | -1.75 | -0.11 |
| Income from other inv. held as non-curr. assets | - 194.20 | 207.55 | 206.25 | ||
| Pre-tax profit | - 216.28 | 187.40 | 10.54 | 219.58 | 62.68 |
| Income taxes | -0.09 | -13.79 | |||
| Net earnings | - 216.28 | 187.40 | 10.54 | 219.49 | 48.89 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 600.00 | ||||
| Long term receivables total | 600.00 | ||||
| Inventories total | |||||
| Current deferred tax assets | 0.55 | ||||
| Short term receivables total | 0.55 | ||||
| Other current investments | 74.05 | 211.01 | 277.94 | ||
| Cash and bank deposits | 451.25 | 274.75 | 247.72 | 129.97 | |
| Cash and cash equivalents | 451.25 | 348.80 | 458.74 | 407.91 | |
| Balance sheet total (assets) | 600.00 | 451.25 | 348.80 | 459.29 | 407.91 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 110.60 | 113.00 | 106.50 | 113.00 | 109.00 |
| Retained earnings | 437.64 | 108.36 | 189.25 | 86.80 | 197.28 |
| Profit of the financial year | - 216.28 | 187.40 | 10.54 | 219.49 | 48.89 |
| Shareholders equity total | 371.96 | 448.75 | 346.30 | 459.29 | 395.17 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 207.54 | ||||
| Current trade creditors | 8.00 | ||||
| Short-term deferred tax liabilities | 12.73 | ||||
| Other non-interest bearing current liabilities | 12.50 | 2.50 | 2.50 | ||
| Current liabilities total | 228.04 | 2.50 | 2.50 | 12.73 | |
| Balance sheet total (liabilities) | 600.00 | 451.25 | 348.80 | 459.29 | 407.91 |
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.