Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -46.45 | -36.88 | -86.55 | -25.07 | -32.06 |
| Employee benefit expenses | -62.50 | - 105.05 | -45.00 | ||
| Total depreciation | - 339.34 | ||||
| EBIT | - 108.95 | - 141.93 | - 470.89 | -25.07 | -32.06 |
| Other financial income | 24.93 | 25.32 | 12.05 | 30.67 | |
| Other financial expenses | -31.38 | -22.15 | -20.46 | -6.49 | -2.86 |
| Net income from associates (fin.) | 189.00 | 324.00 | 641.00 | ||
| Pre-tax profit | 73.61 | 185.23 | 149.65 | -19.51 | -4.25 |
| Income taxes | 25.39 | 30.52 | 108.10 | 3.17 | 0.86 |
| Net earnings | 98.99 | 215.75 | 257.75 | -16.34 | -3.39 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 4 507.32 | 4 883.60 | 4 525.33 | 4 525.33 | 4 525.33 |
| Investments total | 4 507.32 | 4 883.60 | 4 525.33 | 4 525.33 | 4 525.33 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 654.86 | 796.63 | 301.36 | 471.80 | 513.31 |
| Current other receivables | 5.49 | 5.49 | 5.49 | ||
| Current deferred tax assets | 42.84 | 45.97 | 39.25 | 10.85 | 295.54 |
| Short term receivables total | 697.71 | 842.60 | 346.10 | 488.14 | 814.35 |
| Cash and bank deposits | 140.65 | ||||
| Cash and cash equivalents | 140.65 | ||||
| Balance sheet total (assets) | 5 205.02 | 5 726.20 | 5 012.08 | 5 013.47 | 5 339.68 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 60.00 | 60.00 | 60.00 | 60.00 |
| Retained earnings | 2 652.84 | 4 541.84 | 4 683.42 | 4 941.18 | 4 924.84 |
| Profit of the financial year | 98.99 | 215.75 | 257.75 | -16.34 | -3.39 |
| Shareholders equity total | 2 801.84 | 4 817.59 | 5 001.18 | 4 984.84 | 4 981.44 |
| Provisions | 56.99 | ||||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1 457.43 | 843.36 | 11.33 | 72.83 | |
| Current trade creditors | 33.44 | 2.91 | 1.57 | 0.72 | |
| Short-term deferred tax liabilities | 7.68 | 276.68 | |||
| Other non-interest bearing current liabilities | 855.33 | 65.25 | 8.00 | 8.06 | 8.00 |
| Current liabilities total | 2 346.20 | 908.61 | 10.91 | 28.64 | 358.24 |
| Balance sheet total (liabilities) | 5 205.02 | 5 726.20 | 5 012.08 | 5 013.47 | 5 339.68 |
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.