Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 66.42 | 90.70 | 87.46 |
| EBIT | 66.42 | 90.70 | 87.46 |
| Other financial income | 9.95 | 15.30 | 25.51 |
| Other financial expenses | -17.20 | -20.81 | -58.92 |
| Net income from associates (fin.) | 36.01 | - 385.06 | 772.46 |
| Pre-tax profit | 95.17 | - 299.88 | 826.51 |
| Income taxes | -13.02 | -18.90 | -12.00 |
| Net earnings | 82.15 | - 318.78 | 814.51 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Participating interests | 436.01 | 50.95 | 823.40 |
| Investments total | 436.01 | 50.95 | 823.40 |
| Non-curr. owed by particip. interest comp. | 500.00 | ||
| Long term receivables total | 500.00 | ||
| Inventories total | |||
| Current trade debtors | 31.25 | 31.25 | 31.25 |
| Current owed by particip. interest comp. | 9.95 | 525.24 | 850.76 |
| Current deferred tax assets | 9.00 | ||
| Short term receivables total | 41.20 | 556.49 | 891.01 |
| Cash and bank deposits | 46.71 | 136.94 | 33.92 |
| Cash and cash equivalents | 46.71 | 136.94 | 33.92 |
| Balance sheet total (assets) | 1 023.91 | 744.38 | 1 748.33 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 61.00 | ||
| Other reserves | 36.01 | 423.40 | |
| Retained earnings | -36.01 | 82.15 | - 721.03 |
| Profit of the financial year | 82.15 | - 318.78 | 814.51 |
| Shareholders equity total | 122.15 | - 196.63 | 617.89 |
| Non-current liabilities total | |||
| Short-term deferred tax liabilities | 13.02 | 18.90 | |
| Other non-interest bearing current liabilities | 888.74 | 922.11 | 1 130.44 |
| Current liabilities total | 901.76 | 941.01 | 1 130.44 |
| Balance sheet total (liabilities) | 1 023.91 | 744.38 | 1 748.33 |
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.