Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -34.45 | -52.00 | -52.00 | -61.00 | -64.00 |
| EBIT | -34.45 | -52.00 | -52.00 | -61.00 | -64.00 |
| Other financial income | 62.75 | 769.00 | 769.00 | 900.00 | 963.00 |
| Other financial expenses | - 270.79 | -70.00 | -70.00 | -31.00 | -22.00 |
| Net income from associates (fin.) | 77 586.16 | 19 171.00 | 10 712.00 | 458.00 | -10 615.00 |
| Pre-tax profit | 77 343.66 | 11 359.00 | 11 359.00 | 1 266.00 | -9 738.00 |
| Income taxes | 31.00 | 31.00 | - 178.00 | - 198.00 | |
| Net earnings | 77 343.66 | 11 390.00 | 11 390.00 | 1 088.00 | -9 936.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 67 503.01 | 157 760.00 | 81 799.00 | 82 257.00 | 69 142.00 |
| Investments total | 67 503.01 | 157 760.00 | 81 799.00 | 82 257.00 | 69 142.00 |
| Non-curr. owed by particip. interest comp. | 13 520.38 | ||||
| Non-current loans receivable | -75 961.00 | ||||
| Long term receivables total | 13 520.38 | -75 961.00 | |||
| Inventories total | |||||
| Current owed by particip. interest comp. | 23 075.00 | 27 448.00 | 13 792.00 | 13 930.00 | 15 932.00 |
| Current other receivables | 1 334.00 | 14 990.00 | 23 894.00 | 28 226.00 | |
| Current deferred tax assets | 31.00 | 31.00 | |||
| Short term receivables total | 23 075.00 | 28 813.00 | 28 813.00 | 37 824.00 | 44 158.00 |
| Cash and bank deposits | 5 535.21 | 13 977.00 | 13 977.00 | 5 734.00 | 148.00 |
| Cash and cash equivalents | 5 535.21 | 13 977.00 | 13 977.00 | 5 734.00 | 148.00 |
| Balance sheet total (assets) | 109 633.60 | 124 589.00 | 124 589.00 | 125 815.00 | 113 448.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 126.00 | 126.00 | 126.00 | 126.00 | 126.00 |
| Shares repurchased | 2 500.00 | 19 300.00 | |||
| Other reserves | 26 874.81 | 47 284.00 | 47 284.00 | 47 743.00 | 32 052.00 |
| Retained earnings | - 145.63 | 65 540.00 | 65 540.00 | 73 971.00 | 71 450.00 |
| Profit of the financial year | 77 343.66 | 11 390.00 | 11 390.00 | 1 088.00 | -9 936.00 |
| Shareholders equity total | 104 198.85 | 124 340.00 | 124 340.00 | 125 428.00 | 112 992.00 |
| Non-current liabilities total | |||||
| Current trade creditors | 34.75 | 36.00 | 36.00 | 40.00 | 40.00 |
| Current owed to participating | 5 400.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Short-term deferred tax liabilities | 147.00 | 213.00 | |||
| Other non-interest bearing current liabilities | 13.00 | 13.00 | 3.00 | ||
| Current liabilities total | 5 434.75 | 249.00 | 249.00 | 387.00 | 456.00 |
| Balance sheet total (liabilities) | 109 633.60 | 124 589.00 | 124 589.00 | 125 815.00 | 113 448.00 |
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.