Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -3.92 | -21.99 | -30.20 | -37.21 | -53.73 |
| EBIT | -3.92 | -21.99 | -30.20 | -37.21 | -53.73 |
| Other financial income | 699.17 | 1 825.83 | 4 121.41 | 994.45 | 683.54 |
| Other financial expenses | -4.93 | -5.87 | -5.44 | - 925.77 | -22.42 |
| Pre-tax profit | 690.31 | 1 797.98 | 4 085.77 | 31.47 | 607.39 |
| Income taxes | -10.60 | -65.69 | - 198.81 | ||
| Net earnings | 679.71 | 1 732.29 | 3 886.96 | 31.47 | 607.39 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 593.40 | 1 015.63 | 504.00 | ||
| Investments total | 593.40 | 1 015.63 | 504.00 | ||
| Non-current loans receivable | 142.51 | 142.51 | 142.51 | 1 158.13 | 1 256.85 |
| Non-current other receivables | 500.00 | 500.00 | |||
| Long term receivables total | 142.51 | 142.51 | 142.51 | 1 658.13 | 1 756.85 |
| Inventories total | |||||
| Current deferred tax assets | 3.08 | 75.86 | 66.92 | ||
| Short term receivables total | 3.08 | 75.86 | 66.92 | ||
| Other current investments | 554.15 | 1 799.65 | 4 891.71 | 4 649.30 | 4 395.24 |
| Cash and bank deposits | 139.66 | 68.42 | 23.01 | 11.40 | 7.62 |
| Cash and cash equivalents | 693.80 | 1 868.06 | 4 914.72 | 4 660.70 | 4 402.86 |
| Balance sheet total (assets) | 836.31 | 2 603.97 | 6 075.93 | 6 394.69 | 6 730.63 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 110.60 | 113.00 | 229.10 | 195.00 | 122.00 |
| Other reserves | 40.00 | ||||
| Retained earnings | - 155.66 | 411.05 | 1 914.24 | 5 606.20 | 5 515.67 |
| Profit of the financial year | 679.71 | 1 732.29 | 3 886.96 | 31.47 | 607.39 |
| Shareholders equity total | 674.65 | 2 296.34 | 6 070.30 | 5 872.67 | 6 285.06 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 499.14 | 422.70 | |||
| Current trade creditors | 3.13 | 3.13 | 3.13 | 3.13 | 3.13 |
| Current owed to participating | 148.14 | 233.71 | 2.51 | 19.75 | 19.75 |
| Short-term deferred tax liabilities | 10.39 | 70.79 | |||
| Current liabilities total | 161.66 | 307.63 | 5.63 | 522.02 | 445.58 |
| Balance sheet total (liabilities) | 836.31 | 2 603.97 | 6 075.93 | 6 394.69 | 6 730.63 |
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.