Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -1.87 | -0.33 | |||
| Gross profit | -1.87 | -0.33 | |||
| EBIT | -1.87 | -0.33 | |||
| Other financial income | 86.58 | 887.24 | - 201.31 | 71.41 | 206.22 |
| Other financial expenses | -0.01 | -0.01 | |||
| Pre-tax profit | 84.70 | 886.91 | - 201.31 | 71.41 | 206.22 |
| Net earnings | 84.70 | 886.91 | - 201.31 | 71.41 | 206.22 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 11.38 | 8.33 | 4.20 | ||
| Short term receivables total | 11.38 | 8.33 | 4.20 | ||
| Other current investments | 844.00 | 1 726.57 | 1 508.18 | 1 569.63 | 1 766.78 |
| Cash and bank deposits | 21.18 | 32.16 | 18.40 | ||
| Cash and cash equivalents | 844.00 | 1 726.57 | 1 529.36 | 1 601.79 | 1 785.18 |
| Balance sheet total (assets) | 855.38 | 1 734.90 | 1 533.56 | 1 601.79 | 1 785.18 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 300.00 | 300.00 | 300.00 | 300.00 | 300.00 |
| Shares repurchased | 206.22 | ||||
| Other reserves | - 206.22 | ||||
| Retained earnings | 173.54 | 168.24 | 965.15 | 673.84 | 655.25 |
| Profit of the financial year | 84.70 | 886.91 | - 201.31 | 71.41 | 206.22 |
| Shareholders equity total | 558.24 | 1 355.15 | 1 063.84 | 1 045.25 | 1 161.47 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 297.14 | 379.76 | 469.72 | 556.55 | 623.71 |
| Current liabilities total | 297.14 | 379.76 | 469.72 | 556.55 | 623.71 |
| Balance sheet total (liabilities) | 855.38 | 1 734.90 | 1 533.56 | 1 601.79 | 1 785.18 |
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.