Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 188.17 | -32.35 | -36.81 | -49.91 | -29.13 |
| Total depreciation | - 230.10 | ||||
| EBIT | - 418.27 | -32.35 | -36.81 | -49.91 | -29.13 |
| Other financial income | 345.59 | 58.64 | 136.20 | 174.08 | 145.13 |
| Other financial expenses | - 233.87 | -23.81 | -18.62 | -34.87 | -0.06 |
| Net income from associates (fin.) | 1 200.00 | 2 930.00 | 2 460.00 | 3 600.00 | 2 283.12 |
| Pre-tax profit | 893.45 | 2 932.49 | 2 540.77 | 3 689.30 | 2 399.06 |
| Income taxes | -71.46 | -5.30 | -16.81 | -25.52 | |
| Net earnings | 821.99 | 2 927.18 | 2 540.77 | 3 672.49 | 2 373.54 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 40.00 | ||||
| Participating interests | 1 483.51 | 2 059.32 | 2 061.15 | 2 061.15 | 2 061.15 |
| Investments total | 1 523.51 | 2 059.32 | 2 061.15 | 2 061.15 | 2 061.15 |
| Non-current loans receivable | 0.00 | 0.00 | 0.00 | 1 167.02 | 1 294.94 |
| Long term receivables total | 0.00 | 0.00 | 0.00 | 1 167.02 | 1 294.94 |
| Inventories total | |||||
| Current trade debtors | 20.00 | ||||
| Current amounts owed by group member comp. | 61.94 | 63.20 | 64.48 | ||
| Current owed by particip. interest comp. | 257.27 | 800.95 | 1 208.20 | 3 348.38 | 3 093.78 |
| Current other receivables | 1 740.86 | 2 746.35 | 4 290.31 | 3 728.34 | 3 817.16 |
| Current deferred tax assets | 27.94 | ||||
| Short term receivables total | 2 046.07 | 3 609.24 | 5 561.71 | 7 141.19 | 6 910.95 |
| Cash and bank deposits | 587.49 | 32.66 | 458.27 | 6.49 | 331.09 |
| Cash and cash equivalents | 587.49 | 32.66 | 458.27 | 6.49 | 331.09 |
| Balance sheet total (assets) | 4 157.07 | 5 701.22 | 8 081.13 | 10 375.85 | 10 598.13 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 261.10 | 1 083.09 | 4 010.28 | 6 551.05 | 7 723.54 |
| Profit of the financial year | 821.99 | 2 927.18 | 2 540.77 | 3 672.49 | 2 373.54 |
| Shareholders equity total | 1 208.09 | 4 135.28 | 6 676.05 | 10 348.54 | 10 222.08 |
| Non-current liabilities total | |||||
| Current owed to participating | 2 925.13 | 1 555.35 | 1 394.58 | ||
| Current owed to group member | 335.53 | ||||
| Short-term deferred tax liabilities | 0.48 | 0.10 | 16.81 | 25.52 | |
| Other non-interest bearing current liabilities | 23.37 | 10.50 | 10.50 | 10.50 | 15.00 |
| Current liabilities total | 2 948.98 | 1 565.95 | 1 405.08 | 27.31 | 376.05 |
| Balance sheet total (liabilities) | 4 157.07 | 5 701.22 | 8 081.13 | 10 375.85 | 10 598.13 |
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.