Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | ||||
| EBIT | -12.81 | -49.38 | 121 791.70 | -92.28 |
| Other financial income | 4 889.67 | 8 975.14 | ||
| Other financial expenses | -6.32 | - 651.01 | -12 454.33 | -20 035.82 |
| Reduction non-current investment assets | - 157 117.38 | |||
| Net income from associates (fin.) | 349 725.00 | 317 542.72 | 10 087.63 | |
| Pre-tax profit | 349 705.88 | 159 724.95 | 114 227.04 | -1 065.34 |
| Net earnings | 349 705.88 | 159 724.95 | 114 227.04 | -1 065.34 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Holdings in group member companies | 6 772.65 | 26 241.05 | 10 034.12 | |
| Investments total | 6 772.65 | 26 241.05 | 10 034.12 | |
| Non-curr. owed by group member comp. | 243 549.00 | |||
| Long term receivables total | 243 549.00 | |||
| Inventories total | ||||
| Current trade debtors | 106 745.89 | |||
| Current amounts owed by group member comp. | 401 083.17 | 217 889.14 | 185 468.73 | |
| Current other receivables | 106 075.00 | 70 942.61 | 12 215.63 | 18 516.53 |
| Current deferred tax assets | 39.38 | |||
| Short term receivables total | 106 075.00 | 472 025.78 | 336 850.65 | 204 024.64 |
| Cash and bank deposits | 3 819.38 | 115.40 | 258.04 | 1 106.13 |
| Cash and cash equivalents | 3 819.38 | 115.40 | 258.04 | 1 106.13 |
| Balance sheet total (assets) | 353 443.38 | 478 913.83 | 363 349.73 | 215 164.89 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 3 725.00 | 3 725.00 | 3 725.00 | 3 725.00 |
| Shares repurchased | 340 000.00 | 150 000.00 | 110 000.00 | |
| Retained earnings | - 340 000.00 | - 140 294.13 | -90 569.17 | 23 657.87 |
| Profit of the financial year | 349 705.88 | 159 724.95 | 114 227.04 | -1 065.34 |
| Shareholders equity total | 353 430.88 | 173 155.83 | 137 382.87 | 26 317.53 |
| Non-current liabilities total | ||||
| Current trade creditors | 12.50 | 87.25 | 87.25 | |
| Current owed to group member | 45 472.83 | 114 932.54 | 188 760.10 | |
| Other non-interest bearing current liabilities | 260 285.18 | 110 947.08 | ||
| Current liabilities total | 12.50 | 305 758.00 | 225 966.87 | 188 847.35 |
| Balance sheet total (liabilities) | 353 443.38 | 478 913.83 | 363 349.73 | 215 164.89 |
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.