Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -10.04 | -35.82 | -6.64 | -2.81 | -7.81 |
| EBIT | -10.04 | -35.82 | -6.64 | -2.81 | -7.81 |
| Other financial income | 0.92 | 6.57 | |||
| Other financial expenses | -1.23 | -0.25 | -2.34 | ||
| Net income from associates (fin.) | 86.20 | 161.48 | 1 659.69 | 136.16 | -2 376.24 |
| Pre-tax profit | 76.15 | 126.58 | 1 651.82 | 133.09 | -2 379.82 |
| Income taxes | 9.05 | -9.05 | 0.75 | ||
| Net earnings | 76.15 | 135.63 | 1 642.77 | 133.09 | -2 379.08 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 532.91 | ||||
| Participating interests | 111.20 | 272.68 | 1 932.37 | 1 718.53 | |
| Investments total | 111.20 | 272.68 | 1 932.37 | 1 718.53 | 532.91 |
| Non-current loans receivable | 17.75 | ||||
| Long term receivables total | 17.75 | ||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 296.49 | ||||
| Current owed by particip. interest comp. | 350.00 | ||||
| Current deferred tax assets | 9.05 | 0.75 | |||
| Short term receivables total | 9.05 | 350.00 | 297.23 | ||
| Cash and bank deposits | 46.21 | 39.83 | 39.82 | 36.76 | 10.73 |
| Cash and cash equivalents | 46.21 | 39.83 | 39.82 | 36.76 | 10.73 |
| Balance sheet total (assets) | 157.40 | 321.56 | 1 972.19 | 2 105.28 | 858.62 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 58.90 | 61.00 | |||
| Other reserves | 86.20 | 247.68 | 1 907.37 | 1 693.52 | 507.91 |
| Retained earnings | -86.20 | - 171.53 | -1 695.59 | 102.12 | 2 550.46 |
| Profit of the financial year | 76.15 | 135.63 | 1 642.77 | 133.09 | -2 379.08 |
| Shareholders equity total | 126.15 | 261.78 | 1 904.55 | 2 037.64 | 790.29 |
| Non-current liabilities total | |||||
| Current trade creditors | 6.25 | 6.25 | 6.25 | 6.25 | 6.25 |
| Current owed to participating | 53.53 | 61.39 | 61.39 | 62.00 | |
| Other non-interest bearing current liabilities | 25.00 | 0.07 | |||
| Current liabilities total | 31.25 | 59.78 | 67.64 | 67.64 | 68.32 |
| Balance sheet total (liabilities) | 157.40 | 321.56 | 1 972.19 | 2 105.28 | 858.62 |
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.