Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -9.23 | -7.97 | -8.23 | -8.48 | -16.04 |
| EBIT | -9.23 | -7.97 | -8.23 | -8.48 | -16.04 |
| Other financial income | 18.33 | 34.70 | 68.31 | 88.43 | 86.42 |
| Other financial expenses | -18.50 | -25.75 | -20.74 | -0.23 | -7.26 |
| Net income from associates (fin.) | 667.76 | 927.97 | 725.14 | 440.31 | 474.71 |
| Pre-tax profit | 658.37 | 928.95 | 764.50 | 520.04 | 537.84 |
| Income taxes | 2.07 | -0.88 | -8.71 | -17.53 | -15.47 |
| Net earnings | 660.44 | 928.07 | 755.78 | 502.50 | 522.37 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 719.71 | 982.68 | 782.83 | 503.14 | 977.85 |
| Investments total | 719.71 | 982.68 | 782.83 | 503.14 | 977.85 |
| Non-curr. owed by group member comp. | 250.00 | 250.00 | 250.00 | 250.00 | |
| Long term receivables total | 250.00 | 250.00 | 250.00 | 250.00 | |
| Inventories total | |||||
| Current amounts owed by group member comp. | 15.84 | 705.53 | 1 580.45 | 2 223.85 | 2 428.10 |
| Current deferred tax assets | 4.98 | 6.78 | 22.00 | 65.75 | 47.00 |
| Short term receivables total | 20.81 | 712.30 | 1 602.44 | 2 289.61 | 2 475.10 |
| Cash and bank deposits | 61.92 | 60.68 | 33.23 | 13.63 | 12.77 |
| Cash and cash equivalents | 61.92 | 60.68 | 33.23 | 13.63 | 12.77 |
| Balance sheet total (assets) | 1 052.44 | 2 005.67 | 2 668.50 | 3 056.37 | 3 465.72 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 113.00 | 114.40 | 117.80 | 122.00 | |
| Other reserves | 4.71 | 7.68 | 12.82 | 453.14 | 452.85 |
| Retained earnings | -1.01 | 543.46 | 1 351.99 | 1 549.66 | 1 930.45 |
| Profit of the financial year | 660.44 | 928.07 | 755.78 | 502.50 | 522.37 |
| Shareholders equity total | 714.14 | 1 642.22 | 2 285.00 | 2 673.11 | 3 077.68 |
| Non-current owed to group member | 250.00 | ||||
| Non-current other liabilities | 250.00 | ||||
| Non-current liabilities total | 250.00 | 250.00 | |||
| Current loans from credit institutions | 250.00 | 250.00 | |||
| Current trade creditors | 6.25 | 6.25 | 6.25 | 10.00 | |
| Other non-interest bearing current liabilities | 88.29 | 107.20 | 127.25 | 127.02 | 378.04 |
| Current liabilities total | 88.29 | 113.45 | 383.50 | 383.27 | 388.04 |
| Balance sheet total (liabilities) | 1 052.44 | 2 005.67 | 2 668.50 | 3 056.37 | 3 465.72 |
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.