Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 114.19 | -17.03 | -14.58 | -69.34 | -9.04 |
| EBIT | - 114.19 | -17.03 | -14.58 | -69.34 | -9.04 |
| Other financial income | 289.64 | 372.76 | 392.16 | 792.60 | 1 157.37 |
| Other financial expenses | -6.75 | -0.67 | -1.27 | -1.55 | -7.12 |
| Net income from associates (fin.) | 1 283.04 | 1 753.02 | 4 564.27 | 4 322.05 | 1 994.00 |
| Pre-tax profit | 1 451.75 | 2 108.08 | 4 940.58 | 5 043.75 | 3 135.21 |
| Income taxes | -59.61 | -78.07 | -82.48 | - 171.80 | - 251.81 |
| Net earnings | 1 392.14 | 2 030.01 | 4 858.10 | 4 871.95 | 2 883.39 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 1 391.59 | 2 994.61 | 16.00 | 2 087.03 | 3 963.23 |
| Investments total | 1 391.59 | 2 994.61 | 16.00 | 2 087.03 | 3 963.23 |
| Non-curr. owed by group member comp. | 6 229.23 | 6 459.50 | |||
| Long term receivables total | 6 229.23 | 6 459.50 | |||
| Inventories total | |||||
| Current amounts owed by group member comp. | 14 202.62 | 16 747.95 | 13 659.45 | ||
| Current other receivables | 57.73 | ||||
| Current deferred tax assets | 294.24 | 35.06 | 288.68 | 1 984.03 | 2 266.18 |
| Short term receivables total | 351.97 | 35.06 | 14 491.30 | 18 731.98 | 15 925.63 |
| Cash and bank deposits | 339.69 | 129.69 | 311.52 | 1 446.00 | |
| Cash and cash equivalents | 339.69 | 129.69 | 311.52 | 1 446.00 | |
| Balance sheet total (assets) | 7 972.78 | 9 828.85 | 14 636.99 | 21 130.53 | 21 334.86 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 80.00 | 76.50 | 110.00 | 114.00 | 4 122.00 |
| Other reserves | 1 306.55 | 2 909.57 | 2 071.03 | - 357.77 | |
| Retained earnings | 4 733.28 | 4 445.90 | 9 275.48 | 11 948.55 | 11 127.30 |
| Profit of the financial year | 1 392.14 | 2 030.01 | 4 858.10 | 4 871.95 | 2 883.39 |
| Shareholders equity total | 7 636.97 | 9 586.98 | 14 368.58 | 19 130.53 | 17 899.92 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 4.06 | ||||
| Current trade creditors | 10.00 | 13.44 | 19.25 | 13.00 | 13.00 |
| Current owed to group member | 40.88 | 262.42 | |||
| Short-term deferred tax liabilities | 271.75 | 228.43 | 249.15 | 1 865.82 | 2 001.99 |
| Other non-interest bearing current liabilities | 50.00 | 80.30 | 1 157.53 | ||
| Current liabilities total | 335.81 | 241.87 | 268.40 | 2 000.00 | 3 434.94 |
| Balance sheet total (liabilities) | 7 972.78 | 9 828.85 | 14 636.99 | 21 130.53 | 21 334.86 |
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.