Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -4.00 | -17.49 | -4.00 | -22.48 | -85.58 |
| EBIT | -4.00 | -17.49 | -4.00 | -22.48 | -85.58 |
| Other financial income | 3.58 | 65.46 | 86.74 | 4.13 | 828.81 |
| Other financial expenses | -8.61 | -2.59 | -1.92 | - 990.82 | -1 414.18 |
| Income from other inv. held as non-curr. assets | 610.50 | 2 450.33 | 942.44 | 27 373.30 | |
| Pre-tax profit | 601.48 | 2 495.71 | 1 023.25 | 26 364.13 | - 670.95 |
| Income taxes | -91.70 | - 387.31 | - 162.87 | - 213.40 | 147.83 |
| Net earnings | 509.78 | 2 108.40 | 860.38 | 26 150.73 | - 523.12 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 1 065.43 | 1 084.28 | 1 084.28 | 37.70 | 37.70 |
| Non-current other receivables | 771.86 | 771.86 | |||
| Long term receivables total | 1 065.43 | 1 084.28 | 1 084.28 | 809.56 | 809.56 |
| Inventories total | |||||
| Current other receivables | 141.38 | 6.48 | 6.61 | ||
| Current deferred tax assets | 42.61 | 151.76 | 44.47 | 408.61 | 147.83 |
| Short term receivables total | 184.00 | 158.24 | 51.08 | 408.61 | 147.83 |
| Other current investments | 1 064.66 | 1 131.35 | 1 805.08 | 3 156.40 | |
| Cash and bank deposits | 246.06 | 296.70 | 597.57 | 21 591.75 | 19 478.08 |
| Cash and cash equivalents | 246.06 | 1 361.37 | 1 728.91 | 23 396.83 | 22 634.48 |
| Balance sheet total (assets) | 1 495.49 | 2 603.89 | 2 864.27 | 24 615.00 | 23 591.88 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 000.00 | 600.00 | 1 000.00 | 3 900.00 | 600.00 |
| Other reserves | 141.38 | 6.48 | 6.61 | -3 400.00 | |
| Retained earnings | - 286.17 | - 241.48 | 866.78 | -2 166.23 | 23 384.50 |
| Profit of the financial year | 509.78 | 2 108.40 | 860.38 | 26 150.73 | - 523.12 |
| Shareholders equity total | 1 489.99 | 2 598.39 | 2 858.77 | 24 609.50 | 23 586.38 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 5.50 | 5.50 | 5.50 | 5.50 | 5.50 |
| Current liabilities total | 5.50 | 5.50 | 5.50 | 5.50 | 5.50 |
| Balance sheet total (liabilities) | 1 495.49 | 2 603.89 | 2 864.27 | 24 615.00 | 23 591.88 |
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.