Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 1 494.73 | 2 088.48 | -1 401.66 | 4 649.85 | |
| External services | -7.56 | -11.70 | -14.63 | -8.38 | -3.32 |
| Gross profit | -7.56 | 1 483.03 | 2 073.86 | -1 410.03 | 4 646.53 |
| Total depreciation | -6.29 | ||||
| EBIT | 759.15 | 1 483.03 | 2 073.86 | -1 410.03 | 4 646.53 |
| Other financial income | 0.21 | 472.84 | 410.97 | 894.11 | |
| Other financial expenses | -6.92 | -8.37 | -4.46 | - 664.69 | - 457.30 |
| Reduction non-current investment assets | -9.16 | ||||
| Net income from associates (fin.) | 760.41 | ||||
| Pre-tax profit | 743.28 | 1 474.66 | 2 542.24 | -1 663.75 | 5 083.33 |
| Income taxes | -47.17 | -38.20 | |||
| Net earnings | 743.28 | 1 474.66 | 2 542.24 | -1 710.92 | 5 045.13 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 4 307.22 | 5 804.45 | 3 892.93 | 2 491.27 | 7 141.12 |
| Investments total | 4 307.22 | 5 804.45 | 3 892.93 | 2 491.27 | 7 141.12 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 20.30 | 30.67 | 86.75 | ||
| Short term receivables total | 20.30 | 30.67 | 86.75 | ||
| Other current investments | 5 501.72 | 4 873.12 | 5 004.48 | ||
| Cash and bank deposits | 1 506.37 | 1 184.93 | 4.09 | 54.08 | 0.49 |
| Cash and cash equivalents | 1 506.37 | 1 184.93 | 5 505.81 | 4 927.20 | 5 004.97 |
| Balance sheet total (assets) | 5 813.59 | 6 989.38 | 9 419.04 | 7 449.14 | 12 232.85 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 300.00 | 110.60 | 113.00 | 200.00 | 500.00 |
| Other reserves | 2 140.55 | 2 060.28 | 148.76 | 3 396.96 | |
| Retained earnings | 2 500.04 | 3 209.10 | 6 482.27 | 8 773.28 | 3 165.40 |
| Profit of the financial year | 743.28 | 1 474.66 | 2 542.24 | -1 710.92 | 5 045.13 |
| Shareholders equity total | 5 808.88 | 6 979.64 | 9 411.28 | 7 387.36 | 12 232.49 |
| Non-current liabilities total | |||||
| Current trade creditors | 4.50 | 9.50 | 7.50 | 7.50 | 0.00 |
| Current owed to participating | 0.01 | 0.01 | 0.01 | 0.01 | |
| Other non-interest bearing current liabilities | 0.21 | 0.23 | 0.25 | 54.27 | 0.34 |
| Current liabilities total | 4.71 | 9.74 | 7.76 | 61.78 | 0.36 |
| Balance sheet total (liabilities) | 5 813.59 | 6 989.38 | 9 419.04 | 7 449.14 | 12 232.85 |
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.