Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 205.00 | -79.00 | -25.00 | -15.00 | -6.00 |
| EBIT | - 205.00 | -79.00 | -25.00 | -15.00 | -6.00 |
| Other financial expenses | -6.00 | -43.00 | - 100.00 | -18.00 | -3.00 |
| Net income from associates (fin.) | 10 383.00 | 14 321.00 | - 564.00 | 3 031.00 | 461.00 |
| Pre-tax profit | 10 172.00 | 14 199.00 | - 689.00 | 2 998.00 | 452.00 |
| Net earnings | 10 172.00 | 14 199.00 | - 689.00 | 2 998.00 | 452.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 50 539.00 | 49 065.00 | 48 501.00 | 51 532.00 | 51 992.00 |
| Investments total | 50 539.00 | 49 065.00 | 48 501.00 | 51 532.00 | 51 992.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 250.00 | 10 926.00 | 3 904.00 | 77.00 | 71.00 |
| Cash and cash equivalents | 250.00 | 10 926.00 | 3 904.00 | 77.00 | 71.00 |
| Balance sheet total (assets) | 50 789.00 | 59 991.00 | 52 405.00 | 51 609.00 | 52 063.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 3 800.00 | ||||
| Other reserves | 50 418.00 | 48 944.00 | 48 380.00 | 47 611.00 | 51 871.00 |
| Retained earnings | -9 999.00 | -3 353.00 | 4 510.00 | -3 010.00 | - 472.00 |
| Profit of the financial year | 10 172.00 | 14 199.00 | - 689.00 | 2 998.00 | 452.00 |
| Shareholders equity total | 50 716.00 | 59 915.00 | 52 326.00 | 51 524.00 | 51 976.00 |
| Non-current liabilities total | |||||
| Current owed to participating | 3.00 | 3.00 | |||
| Other non-interest bearing current liabilities | 73.00 | 76.00 | 79.00 | 82.00 | 84.00 |
| Current liabilities total | 73.00 | 76.00 | 79.00 | 85.00 | 87.00 |
| Balance sheet total (liabilities) | 50 789.00 | 59 991.00 | 52 405.00 | 51 609.00 | 52 063.00 |
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.