Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 100.00 | 2 614.49 | 860.00 | ||
| External services | -1.65 | -0.73 | -6.38 | -13.89 | |
| Gross profit | 98.35 | 2 613.77 | 853.62 | -13.89 | |
| EBIT | 98.35 | 2 613.77 | 853.62 | -13.89 | |
| Other financial income | 1.01 | 7.76 | 33.83 | 89.00 | 122.28 |
| Other financial expenses | -0.68 | -3.30 | -8.10 | -0.94 | |
| Net income from associates (fin.) | 110.00 | ||||
| Pre-tax profit | 111.01 | 105.43 | 2 644.30 | 934.51 | 107.45 |
| Income taxes | -8.84 | -23.67 | |||
| Net earnings | 111.01 | 105.43 | 2 644.30 | 925.67 | 83.78 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 50.00 | 50.00 | 2 228.32 | 2 228.32 | 2 228.32 |
| Investments total | 50.00 | 50.00 | 2 228.32 | 2 228.32 | 2 228.32 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 10.75 | 218.51 | 242.05 | 0.82 | 3.52 |
| Short term receivables total | 10.75 | 218.51 | 242.05 | 0.82 | 3.52 |
| Other current investments | 216.35 | 283.60 | 629.01 | ||
| Cash and bank deposits | 121.38 | 159.05 | 515.33 | 1 275.30 | 910.44 |
| Cash and cash equivalents | 121.38 | 159.05 | 731.68 | 1 558.90 | 1 539.45 |
| Balance sheet total (assets) | 182.13 | 427.56 | 3 202.05 | 3 788.05 | 3 771.29 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 350.00 | 117.80 | 122.00 | ||
| Retained earnings | -25.03 | 85.98 | - 158.59 | 2 367.91 | 3 171.58 |
| Profit of the financial year | 111.01 | 105.43 | 2 644.30 | 925.67 | 83.78 |
| Shareholders equity total | 165.98 | 271.41 | 2 915.71 | 3 491.38 | 3 457.36 |
| Non-current liabilities total | |||||
| Current trade creditors | 4.80 | 4.80 | 5.00 | 5.00 | 5.00 |
| Current owed to participating | 11.35 | 151.35 | 281.35 | 281.35 | 281.35 |
| Short-term deferred tax liabilities | 6.54 | 23.67 | |||
| Other non-interest bearing current liabilities | 3.78 | 3.92 | |||
| Current liabilities total | 16.15 | 156.15 | 286.35 | 296.67 | 313.94 |
| Balance sheet total (liabilities) | 182.13 | 427.56 | 3 202.05 | 3 788.05 | 3 771.29 |
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.