Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -6.25 | |
| EBIT | -6.25 | |
| Other financial income | 2.58 | 2.84 |
| Other financial expenses | -3.36 | -4.42 |
| Net income from associates (fin.) | 47.60 | 292.36 |
| Pre-tax profit | 46.82 | 284.53 |
| Net earnings | 46.82 | 284.53 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Holdings in group member companies | 11.68 | |
| Participating interests | 95.52 | 399.56 |
| Investments total | 107.20 | 399.56 |
| Long term receivables total | ||
| Inventories total | ||
| Current amounts owed by group member comp. | 0.67 | 6.96 |
| Current owed by particip. interest comp. | 66.33 | 73.98 |
| Short term receivables total | 67.00 | 80.94 |
| Balance sheet total (assets) | 174.20 | 480.50 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Other reserves | 75.92 | 379.96 |
| Retained earnings | -75.92 | - 333.14 |
| Profit of the financial year | 46.82 | 284.53 |
| Shareholders equity total | 86.82 | 371.35 |
| Non-current liabilities total | ||
| Current owed to participating | 87.38 | 109.15 |
| Current liabilities total | 87.38 | 109.15 |
| Balance sheet total (liabilities) | 174.20 | 480.50 |
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.