Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -8.28 | -8.79 | -35.66 | -15.76 | -9.67 |
| EBIT | -8.28 | -8.79 | -35.66 | -15.76 | -9.67 |
| Other financial income | 45.97 | 365.66 | 50.21 | 130.96 | 190.10 |
| Other financial expenses | -47.13 | -0.44 | - 124.37 | -5.17 | -1.24 |
| Pre-tax profit | -9.44 | 356.42 | - 109.81 | 110.04 | 179.19 |
| Income taxes | -0.19 | -61.50 | 19.02 | -25.86 | -40.22 |
| Net earnings | -9.63 | 294.93 | -90.79 | 84.18 | 138.97 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 1 382.08 | 1 687.60 | 1 218.01 | 1 068.83 | 1 116.53 |
| Long term receivables total | 1 382.08 | 1 687.60 | 1 218.01 | 1 068.83 | 1 116.53 |
| Inventories total | |||||
| Current deferred tax assets | 20.97 | 30.43 | 9.73 | ||
| Short term receivables total | 20.97 | 30.43 | 9.73 | ||
| Cash and bank deposits | 113.93 | 4.74 | 53.48 | 63.46 | 25.53 |
| Cash and cash equivalents | 113.93 | 4.74 | 53.48 | 63.46 | 25.53 |
| Balance sheet total (assets) | 1 516.98 | 1 692.34 | 1 301.92 | 1 142.02 | 1 142.07 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 175.00 | 290.00 | 250.00 | 150.00 | 200.00 |
| Retained earnings | 1 234.86 | 935.23 | 980.16 | 739.37 | 623.55 |
| Profit of the financial year | -9.63 | 294.93 | -90.79 | 84.18 | 138.97 |
| Shareholders equity total | 1 450.23 | 1 570.16 | 1 189.37 | 1 023.55 | 1 012.52 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 47.43 | 29.79 | |||
| Other non-interest bearing current liabilities | 66.75 | 74.75 | 112.55 | 118.47 | 99.76 |
| Current liabilities total | 66.75 | 122.18 | 112.55 | 118.47 | 129.54 |
| Balance sheet total (liabilities) | 1 516.98 | 1 692.34 | 1 301.92 | 1 142.02 | 1 142.07 |
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.