Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -6.19 | -6.36 | -5.85 | -6.47 | -30.54 |
| EBIT | -6.19 | -6.36 | -5.85 | -6.47 | -30.54 |
| Other financial expenses | -4.33 | -3.89 | -21.21 | -4.10 | -38.41 |
| Reduction non-current investment assets | -5.25 | -14.45 | |||
| Net income from associates (fin.) | 1 271.92 | 1 710.65 | 1 987.69 | 2 383.12 | 2 010.17 |
| Pre-tax profit | 1 261.40 | 1 700.41 | 1 960.63 | 2 367.29 | 1 926.77 |
| Income taxes | 2.33 | -13.08 | 2.50 | -13.14 | 9.94 |
| Net earnings | 1 263.73 | 1 687.32 | 1 963.13 | 2 354.15 | 1 936.71 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 186.97 | ||||
| Tangible assets total | 186.97 | ||||
| Holdings in group member companies | 4 301.03 | 6 011.68 | 7 599.37 | 9 582.49 | 11 092.66 |
| Investments total | 4 301.03 | 6 011.68 | 7 599.37 | 9 582.49 | 11 092.66 |
| Non-current loans receivable | 50.00 | 50.00 | 888.02 | ||
| Long term receivables total | 50.00 | 50.00 | 888.02 | ||
| Inventories total | |||||
| Current amounts owed by group member comp. | 200.00 | 23.93 | 306.05 | 550.52 | 403.29 |
| Current deferred tax assets | 810.37 | 912.02 | 1 049.07 | 710.70 | 538.25 |
| Short term receivables total | 1 010.37 | 935.95 | 1 355.12 | 1 261.22 | 941.54 |
| Cash and bank deposits | 613.13 | 409.63 | 350.82 | 803.04 | 416.86 |
| Cash and cash equivalents | 613.13 | 409.63 | 350.82 | 803.04 | 416.86 |
| Balance sheet total (assets) | 5 924.52 | 7 357.26 | 9 355.31 | 11 696.75 | 13 526.05 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 55.30 | 56.50 | 57.20 | 58.90 | 61.00 |
| Other reserves | 4 172.91 | 5 483.56 | 7 071.24 | 9 454.36 | 10 964.53 |
| Retained earnings | - 758.20 | - 861.62 | - 819.19 | -1 298.07 | - 515.09 |
| Profit of the financial year | 1 263.73 | 1 687.32 | 1 963.13 | 2 354.15 | 1 936.71 |
| Shareholders equity total | 4 858.74 | 6 490.76 | 8 397.39 | 10 694.34 | 12 572.15 |
| Non-current deferred tax liabilities | 382.07 | 429.36 | 464.94 | 599.21 | 420.31 |
| Non-current liabilities total | 382.07 | 429.36 | 464.94 | 599.21 | 420.31 |
| Current trade creditors | 7.50 | 7.50 | 7.50 | 7.50 | 7.50 |
| Current owed to participating | 220.80 | 61.17 | 102.41 | 1.06 | 4.06 |
| Current owed to group member | 74.59 | ||||
| Short-term deferred tax liabilities | 377.87 | 364.41 | 382.11 | 394.56 | 521.96 |
| Other non-interest bearing current liabilities | 2.96 | 4.06 | 0.96 | 0.07 | 0.07 |
| Current liabilities total | 683.72 | 437.14 | 492.99 | 403.20 | 533.59 |
| Balance sheet total (liabilities) | 5 924.52 | 7 357.26 | 9 355.31 | 11 696.75 | 13 526.05 |
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.