Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -15.00 | -5.10 | -7.50 | -7.50 | -5.00 |
| Reduction in value of non-current assets | 36.62 | 11.71 | 31.43 | 110.18 | |
| EBIT | -15.00 | 31.52 | 4.21 | 23.93 | 105.18 |
| Other financial income | 2.60 | 2.60 | 12.94 | ||
| Other financial expenses | 5.64 | -0.28 | -0.89 | -5.61 | -1.88 |
| Net income from associates (fin.) | 199.33 | 3 521.91 | 3 155.10 | 2 336.48 | 2 881.17 |
| Pre-tax profit | 178.69 | 3 553.15 | 3 161.02 | 2 357.40 | 2 997.41 |
| Income taxes | -2.33 | -1.38 | -4.65 | -25.98 | |
| Net earnings | 178.69 | 3 550.82 | 3 159.64 | 2 352.75 | 2 971.43 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 0.10 | 5 369.27 | 6 260.21 | 6 332.54 | 7 326.91 |
| Investments total | 0.10 | 5 369.27 | 6 260.21 | 6 332.54 | 7 326.91 |
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 2.50 | ||||
| Current other receivables | 2 150.00 | 594.24 | 539.98 | ||
| Short term receivables total | 2 152.50 | 594.24 | 539.98 | ||
| Other current investments | 135.77 | 147.48 | 178.91 | 700.29 | |
| Cash and bank deposits | 105.49 | 50.48 | 40.37 | 2 245.14 | 1 722.65 |
| Cash and cash equivalents | 105.49 | 186.25 | 187.84 | 2 424.05 | 2 422.94 |
| Balance sheet total (assets) | 105.59 | 5 555.52 | 8 600.55 | 9 350.83 | 10 289.83 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.10 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 114.40 | 117.80 | 4 500.00 | ||
| Other reserves | 39.90 | 5 369.17 | 6 260.11 | 6 332.44 | 7 326.81 |
| Retained earnings | - 157.90 | -3 411.80 | - 979.33 | -95.42 | -5 119.24 |
| Profit of the financial year | 178.69 | 3 550.82 | 3 159.64 | 2 352.75 | 2 971.43 |
| Shareholders equity total | 60.79 | 5 548.19 | 8 594.82 | 8 747.57 | 9 719.00 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 2.33 | 0.73 | 4.26 | 25.83 | |
| Other non-interest bearing current liabilities | 44.80 | 5.00 | 5.00 | 599.00 | 545.00 |
| Current liabilities total | 44.80 | 7.33 | 5.73 | 603.26 | 570.83 |
| Balance sheet total (liabilities) | 105.59 | 5 555.52 | 8 600.55 | 9 350.83 | 10 289.83 |
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.