Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -75.84 | - 113.30 | 27.14 | 3.08 |
| Total depreciation | -14.33 | -14.29 | -14.29 | -14.29 |
| EBIT | -90.17 | - 127.59 | 12.85 | -11.21 |
| Other financial expenses | -26.18 | -3.02 | -0.12 | 16.95 |
| Net income from associates (fin.) | -80.53 | 38.57 | -90.26 | - 143.42 |
| Pre-tax profit | - 196.88 | -92.03 | -77.53 | - 137.68 |
| Income taxes | 18.79 | |||
| Net earnings | - 196.88 | -73.25 | -77.53 | - 137.68 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible rights | 85.67 | 71.38 | 57.09 | 42.80 |
| Intangible assets total | 85.67 | 71.38 | 57.09 | 42.80 |
| Tangible assets total | ||||
| Holdings in group member companies | 7 637.74 | 7 673.44 | 7 583.19 | 7 456.49 |
| Investments total | 7 637.74 | 7 673.44 | 7 583.19 | 7 456.49 |
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 49.33 | 22.28 | 157.20 | 312.17 |
| Short term receivables total | 49.33 | 22.28 | 157.20 | 312.17 |
| Cash and bank deposits | 12.07 | 16.25 | ||
| Cash and cash equivalents | 12.07 | 16.25 | ||
| Balance sheet total (assets) | 7 784.81 | 7 783.35 | 7 797.48 | 7 811.45 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 4 523.54 | 4 523.54 | 4 523.54 | 4 523.54 |
| Retained earnings | 3 433.15 | 3 236.27 | 3 163.02 | 3 085.49 |
| Profit of the financial year | - 196.88 | -73.25 | -77.53 | - 137.68 |
| Shareholders equity total | 7 759.81 | 7 686.56 | 7 609.03 | 7 471.35 |
| Non-current liabilities total | ||||
| Current loans from credit institutions | 4.22 | 2.73 | ||
| Current trade creditors | 25.00 | 25.75 | 27.00 | 28.35 |
| Other non-interest bearing current liabilities | 71.04 | 157.22 | 309.02 | |
| Current liabilities total | 25.00 | 96.79 | 188.44 | 340.11 |
| Balance sheet total (liabilities) | 7 784.81 | 7 783.35 | 7 797.48 | 7 811.45 |
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.