Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -58.26 | -39.08 | -38.29 | -59.17 | -51.09 |
| EBIT | -58.26 | -39.08 | -38.29 | -59.17 | -51.09 |
| Other financial income | 627.88 | 240.74 | 735.57 | 219.91 | 778.64 |
| Other financial expenses | -1.03 | - 266.48 | -1.74 | - 861.25 | - 144.63 |
| Pre-tax profit | 568.59 | -64.82 | 695.54 | - 700.50 | 582.91 |
| Income taxes | -10.45 | - 120.42 | -3.84 | -0.80 | |
| Net earnings | 558.14 | -64.82 | 575.12 | - 704.35 | 582.11 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 9.44 | 5.90 | 4.00 | 2.93 | 6.57 |
| Current deferred tax assets | 2.14 | 12.54 | 25.95 | 19.01 | |
| Short term receivables total | 11.58 | 18.44 | 4.00 | 28.87 | 25.58 |
| Other current investments | 8 613.39 | 8 382.81 | 8 880.80 | 6 915.00 | 7 519.87 |
| Cash and bank deposits | 114.42 | 173.32 | 144.22 | 851.47 | 332.00 |
| Cash and cash equivalents | 8 727.81 | 8 556.13 | 9 025.02 | 7 766.47 | 7 851.88 |
| Balance sheet total (assets) | 8 739.39 | 8 574.57 | 9 029.02 | 7 795.35 | 7 877.46 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 140.22 | 140.22 | 140.22 | 140.22 | 140.22 |
| Shares repurchased | 100.00 | 150.00 | 500.00 | 500.00 | 600.00 |
| Retained earnings | 7 921.03 | 8 329.18 | 7 764.36 | 7 839.48 | 6 535.13 |
| Profit of the financial year | 558.14 | -64.82 | 575.12 | - 704.35 | 582.11 |
| Shareholders equity total | 8 719.39 | 8 554.57 | 8 979.69 | 7 775.35 | 7 857.46 |
| Non-current liabilities total | |||||
| Current trade creditors | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 |
| Short-term deferred tax liabilities | 29.32 | ||||
| Current liabilities total | 20.00 | 20.00 | 49.33 | 20.00 | 20.00 |
| Balance sheet total (liabilities) | 8 739.39 | 8 574.57 | 9 029.02 | 7 795.35 | 7 877.46 |
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.