Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -20.84 | -21.62 | -21.27 | -26.28 | -14.31 |
| EBIT | -20.84 | -21.62 | -21.27 | -26.28 | -14.31 |
| Other financial income | 194.84 | 156.86 | 95.98 | 82.83 | 63.04 |
| Other financial expenses | -25.25 | -0.34 | -0.55 | - 409.36 | -0.86 |
| Pre-tax profit | 148.75 | 134.90 | 74.16 | - 352.81 | 47.86 |
| Income taxes | -32.72 | -28.49 | -17.64 | 0.02 | |
| Net earnings | 116.02 | 106.41 | 56.52 | - 352.81 | 47.88 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 10.43 | ||||
| Current deferred tax assets | 15.26 | 9.88 | |||
| Short term receivables total | 10.43 | 15.26 | 9.88 | ||
| Other current investments | 2 196.26 | 2 289.81 | 2 272.36 | 1 775.20 | 1 284.15 |
| Cash and bank deposits | 12.73 | 9.69 | 17.62 | 22.55 | 61.67 |
| Cash and cash equivalents | 2 208.99 | 2 299.50 | 2 289.98 | 1 797.75 | 1 345.82 |
| Balance sheet total (assets) | 2 219.42 | 2 299.50 | 2 289.98 | 1 813.01 | 1 355.70 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 54.00 | 55.00 | 100.00 | 300.00 | 61.00 |
| Retained earnings | 1 981.95 | 2 042.97 | 2 049.38 | 1 805.90 | 1 152.10 |
| Profit of the financial year | 116.02 | 106.41 | 56.52 | - 352.81 | 47.88 |
| Shareholders equity total | 2 201.97 | 2 254.38 | 2 255.90 | 1 803.10 | 1 310.98 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 14.44 | 27.68 | 16.45 | ||
| Other non-interest bearing current liabilities | 3.00 | 17.44 | 17.62 | 9.92 | 44.72 |
| Current liabilities total | 17.44 | 45.12 | 34.07 | 9.92 | 44.72 |
| Balance sheet total (liabilities) | 2 219.42 | 2 299.50 | 2 289.98 | 1 813.01 | 1 355.70 |
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.