Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -11.80 | -12.64 | -13.56 | -11.62 | -36.12 |
| EBIT | -11.80 | -12.64 | -13.56 | -11.62 | -36.12 |
| Other financial income | 106.88 | 568.28 | 348.14 | 188.74 | |
| Other financial expenses | -5.06 | - 526.34 | -0.37 | - 525.55 | -1.43 |
| Pre-tax profit | -16.86 | - 432.11 | 554.35 | - 189.03 | 151.19 |
| Income taxes | -13.95 | ||||
| Net earnings | -16.86 | - 432.11 | 540.41 | - 189.03 | 151.19 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 22.51 | 79.19 | 134.61 | 81.92 | |
| Short term receivables total | 22.51 | 79.19 | 134.61 | 81.92 | |
| Other current investments | 3 016.65 | 3 514.76 | 3 193.64 | 3 324.86 | |
| Cash and bank deposits | 3 544.40 | 19.13 | 3.14 | 10.56 | 34.30 |
| Cash and cash equivalents | 3 544.40 | 3 035.78 | 3 517.90 | 3 204.19 | 3 359.16 |
| Balance sheet total (assets) | 3 544.40 | 3 058.29 | 3 597.09 | 3 338.81 | 3 441.07 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 54.00 | 55.30 | 56.50 | 57.20 | 58.90 |
| Retained earnings | 3 450.85 | 3 378.69 | 2 890.08 | 3 373.28 | 3 125.35 |
| Profit of the financial year | -16.86 | - 432.11 | 540.41 | - 189.03 | 151.19 |
| Shareholders equity total | 3 537.99 | 3 051.88 | 3 536.98 | 3 291.45 | 3 385.44 |
| Non-current liabilities total | |||||
| Current trade creditors | 6.25 | 6.25 | 5.63 | 5.63 | 5.63 |
| Current owed to participating | 0.16 | 0.16 | 40.53 | 41.73 | 50.01 |
| Short-term deferred tax liabilities | 13.95 | ||||
| Current liabilities total | 6.41 | 6.41 | 60.10 | 47.36 | 55.63 |
| Balance sheet total (liabilities) | 3 544.40 | 3 058.29 | 3 597.09 | 3 338.81 | 3 441.07 |
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.