Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -9.71 | 6.81 | -23.78 | - 119.72 | -11.34 |
| Total depreciation | -4.66 | -4.66 | |||
| Reduction in value of non-current assets | -21.67 | -13.15 | 441.79 | 60.38 | |
| EBIT | -14.36 | 23.82 | -10.62 | - 561.51 | -71.72 |
| Other financial income | 30.47 | ||||
| Other financial expenses | -2.58 | -29.04 | -33.96 | -34.66 | -11.87 |
| Income from other inv. held as non-curr. assets | 1.43 | ||||
| Net income from associates (fin.) | 504.19 | 1 138.15 | 2 419.97 | 2 264.44 | 1 279.51 |
| Pre-tax profit | 487.25 | 1 134.35 | 2 375.38 | 1 668.27 | 1 226.39 |
| Income taxes | 3.48 | 4.89 | 13.65 | 11.56 | 4.62 |
| Net earnings | 490.73 | 1 139.24 | 2 389.03 | 1 679.84 | 1 231.01 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 3 000.00 | 3 250.00 | 3 025.00 | 2 858.00 | |
| Machinery and equipment | 4.66 | ||||
| Tangible assets total | 4.66 | 3 000.00 | 3 250.00 | 3 025.00 | 2 858.00 |
| Holdings in group member companies | 836.13 | ||||
| Participating interests | 836.13 | 836.13 | 661.93 | 661.93 | |
| Investments total | 836.13 | 836.13 | 836.13 | 661.93 | 661.93 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 12.53 | ||||
| Current deferred tax assets | 19.40 | 24.29 | 37.94 | 49.50 | 54.12 |
| Short term receivables total | 19.40 | 36.82 | 37.94 | 49.50 | 54.12 |
| Other current investments | 0.66 | 2.08 | 1.72 | 1.23 | 0.96 |
| Cash and bank deposits | 469.23 | 508.42 | 1 599.49 | 617.94 | 779.60 |
| Cash and cash equivalents | 469.89 | 510.50 | 1 601.22 | 619.16 | 780.56 |
| Balance sheet total (assets) | 1 330.07 | 4 383.45 | 5 725.28 | 4 355.59 | 4 354.62 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 000.00 | 1 000.00 | 1 000.00 | ||
| Retained earnings | 701.43 | 42.16 | 181.40 | 652.63 | 982.47 |
| Profit of the financial year | 490.73 | 1 139.24 | 2 389.03 | 1 679.84 | 1 231.01 |
| Shareholders equity total | 1 317.16 | 2 306.40 | 3 695.43 | 2 457.47 | 3 338.48 |
| Non-current loans from credit institutions | 1 950.53 | 1 829.38 | 1 759.83 | 879.54 | |
| Non-current other liabilities | 85.00 | 85.00 | 44.00 | 44.00 | |
| Non-current liabilities total | 2 035.53 | 1 914.38 | 1 803.83 | 923.54 | |
| Current loans from credit institutions | 18.19 | 70.34 | 70.98 | 36.47 | |
| Current owed to participating | 5.41 | 11.32 | 11.32 | 11.32 | 16.82 |
| Other non-interest bearing current liabilities | 7.50 | 12.00 | 33.80 | 12.00 | 39.30 |
| Current liabilities total | 12.91 | 41.51 | 115.46 | 94.30 | 92.59 |
| Balance sheet total (liabilities) | 1 330.07 | 4 383.45 | 5 725.28 | 4 355.59 | 4 354.62 |
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.