Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | |||||
| EBIT | |||||
| Net income from associates (fin.) | 528.12 | 713.13 | 1 899.80 | 1 946.03 | 2 436.30 |
| Pre-tax profit | 528.12 | 713.13 | 1 899.80 | 1 946.03 | 2 436.30 |
| Net earnings | 528.12 | 713.13 | 1 899.80 | 1 946.03 | 2 436.30 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 1 452.77 | 1 618.24 | 3 591.10 | 4 240.03 | 4 909.32 |
| Investments total | 1 452.77 | 1 618.24 | 3 591.10 | 4 240.03 | 4 909.32 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 765.25 | 395.25 | 1 500.00 | ||
| Short term receivables total | 765.25 | 395.25 | 1 500.00 | ||
| Balance sheet total (assets) | 2 218.02 | 2 013.48 | 3 591.10 | 4 240.03 | 6 409.32 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 890.00 | 395.25 | 1 580.00 | ||
| Other reserves | 1 202.77 | 1 368.24 | 3 341.10 | 2 410.03 | 4 659.32 |
| Retained earnings | - 527.87 | - 588.13 | -1 774.80 | -1 821.03 | - 811.31 |
| Profit of the financial year | 528.12 | 713.13 | 1 899.80 | 1 946.03 | 2 436.30 |
| Shareholders equity total | 2 218.02 | 2 013.48 | 3 591.10 | 4 240.03 | 6 409.32 |
| Non-current liabilities total | |||||
| Current liabilities total | |||||
| Balance sheet total (liabilities) | 2 218.02 | 2 013.48 | 3 591.10 | 4 240.03 | 6 409.32 |
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.