Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -5.06 | -5.06 | -5.13 | -16.07 | 112.90 |
| Employee benefit expenses | - 214.38 | ||||
| EBIT | -5.06 | -5.06 | -5.13 | -16.07 | - 101.48 |
| Other financial income | 60.36 | 363.29 | 178.50 | 171.79 | |
| Other financial expenses | -1.95 | -5.73 | - 129.26 | 2.85 | -1.16 |
| Net income from associates (fin.) | 152.25 | 122.49 | 680.29 | 372.86 | |
| Pre-tax profit | 205.60 | 474.99 | 545.90 | 538.13 | 69.15 |
| Income taxes | -11.44 | -78.30 | -6.16 | -15.22 | |
| Net earnings | 194.16 | 396.69 | 545.90 | 531.97 | 53.93 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 920.62 | 932.51 | 1 412.80 | ||
| Other receivables | 0.00 | ||||
| Investments total | 920.62 | 932.51 | 1 412.80 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 11.25 | ||||
| Current other receivables | 0.00 | 0.09 | |||
| Current deferred tax assets | 6.00 | 0.84 | 0.84 | ||
| Short term receivables total | 6.00 | 0.00 | 0.84 | 12.18 | |
| Other current investments | 1 103.02 | 1 464.41 | 1 336.69 | 1 021.08 | 1 433.62 |
| Cash and bank deposits | 134.21 | 133.49 | 127.78 | 1 592.91 | 1 235.73 |
| Cash and cash equivalents | 1 237.23 | 1 597.90 | 1 464.48 | 2 613.99 | 2 669.35 |
| Balance sheet total (assets) | 2 163.85 | 2 530.41 | 2 877.27 | 2 614.83 | 2 681.53 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Share premium account | 1 159.91 | 1 159.91 | 1 159.91 | 1 159.91 | 1 159.91 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 122.00 | |
| Other reserves | 172.89 | ||||
| Retained earnings | 603.70 | 684.86 | 794.26 | 828.05 | 1 238.02 |
| Profit of the financial year | 194.16 | 396.69 | 545.90 | 531.97 | 53.93 |
| Shareholders equity total | 2 148.37 | 2 434.46 | 2 867.36 | 2 599.93 | 2 653.86 |
| Non-current deferred tax liabilities | 9.79 | 81.74 | 8.22 | ||
| Non-current liabilities total | 9.79 | 81.74 | 8.22 | ||
| Current trade creditors | 5.25 | 5.25 | 5.25 | 12.66 | 12.66 |
| Short-term deferred tax liabilities | 7.77 | 3.45 | |||
| Other non-interest bearing current liabilities | 0.45 | 1.19 | 1.22 | 2.23 | 6.79 |
| Current liabilities total | 5.70 | 14.21 | 9.92 | 14.90 | 19.45 |
| Balance sheet total (liabilities) | 2 163.85 | 2 530.41 | 2 877.27 | 2 614.83 | 2 681.53 |
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.