Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -6.47 | -11.54 | -8.04 | -4.38 | -5.55 |
| EBIT | -6.47 | -11.54 | -8.04 | -4.38 | -5.55 |
| Other financial income | 345.59 | 4 909.43 | 3 954.40 | 216.04 | 3 728.22 |
| Other financial expenses | -0.90 | -6.87 | -54.40 | -6 434.31 | - 150.33 |
| Income from other inv. held as non-curr. assets | 636.00 | 905.00 | 1 350.00 | 1 880.00 | 1 960.00 |
| Pre-tax profit | 974.21 | 5 796.01 | 5 241.96 | -4 342.64 | 5 532.34 |
| Income taxes | -65.98 | -1 076.70 | - 866.68 | ||
| Net earnings | 908.24 | 4 719.31 | 4 375.28 | -4 342.64 | 5 532.34 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 15.00 | 15.00 | 15.00 | 15.00 | 15.00 |
| Long term receivables total | 15.00 | 15.00 | 15.00 | 15.00 | 15.00 |
| Inventories total | |||||
| Current deferred tax assets | 190.00 | 334.00 | |||
| Short term receivables total | 190.00 | 334.00 | |||
| Other current investments | 1 202.48 | 6 111.91 | 9 842.08 | 3 663.02 | 7 239.87 |
| Cash and bank deposits | 482.96 | 328.38 | 53.29 | 443.20 | 754.70 |
| Cash and cash equivalents | 1 685.43 | 6 440.29 | 9 895.37 | 4 106.23 | 7 994.57 |
| Balance sheet total (assets) | 1 700.43 | 6 455.29 | 9 910.37 | 4 311.23 | 8 343.57 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 110.60 | 300.00 | 400.00 | 750.00 | 1 350.00 |
| Other reserves | - 750.00 | ||||
| Retained earnings | 558.04 | 316.28 | 4 235.59 | 7 860.87 | 2 168.23 |
| Profit of the financial year | 908.24 | 4 719.31 | 4 375.28 | -4 342.64 | 5 532.34 |
| Shareholders equity total | 1 616.88 | 5 375.59 | 9 050.87 | 4 308.23 | 8 340.57 |
| Non-current liabilities total | |||||
| Current trade creditors | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 |
| Short-term deferred tax liabilities | 65.98 | 1 076.70 | 856.50 | ||
| Other non-interest bearing current liabilities | 14.58 | ||||
| Current liabilities total | 83.56 | 1 079.70 | 859.50 | 3.00 | 3.00 |
| Balance sheet total (liabilities) | 1 700.43 | 6 455.29 | 9 910.37 | 4 311.23 | 8 343.57 |
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.