Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -7.65 | -8.27 | -19.10 | -56.59 | -78.75 |
| Other operating expenses | -2 095.28 | ||||
| EBIT | -7.65 | -8.27 | -19.10 | -56.59 | -2 174.03 |
| Other financial income | 867.02 | 1 782.88 | |||
| Other financial expenses | -5.52 | -8.38 | -59.68 | -2 672.70 | -29.09 |
| Net income from associates (fin.) | 2 159.92 | 1 394.05 | 9 925.64 | ||
| Pre-tax profit | 2 146.75 | 1 377.39 | 10 713.88 | -2 729.29 | - 420.24 |
| Income taxes | - 153.08 | 598.98 | - 368.85 | ||
| Net earnings | 2 146.75 | 1 377.39 | 10 560.80 | -2 130.31 | - 789.09 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 5 171.14 | 5 565.19 | |||
| Other receivables | -0.00 | ||||
| Investments total | 5 171.14 | 5 565.19 | |||
| Non-current loans receivable | 94.40 | ||||
| Long term receivables total | 94.40 | ||||
| Inventories total | |||||
| Current owed by particip. interest comp. | 500.00 | ||||
| Current deferred tax assets | 598.98 | 254.13 | |||
| Short term receivables total | 500.00 | 598.98 | 254.13 | ||
| Other current investments | 15 865.88 | 13 162.02 | 14 474.37 | ||
| Cash and bank deposits | 990.21 | 2 092.52 | 3 406.58 | 1 906.82 | 63.45 |
| Cash and cash equivalents | 990.21 | 2 092.52 | 19 272.46 | 15 068.84 | 14 537.82 |
| Balance sheet total (assets) | 6 661.35 | 7 657.71 | 19 272.46 | 15 667.83 | 14 886.35 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 250.00 | 113.00 | 650.00 | 117.80 | 122.00 |
| Other reserves | 3 714.57 | 4 108.62 | |||
| Retained earnings | 425.87 | 1 925.57 | 6 761.59 | 17 204.59 | 14 952.28 |
| Profit of the financial year | 2 146.75 | 1 377.39 | 10 560.80 | -2 130.31 | - 789.09 |
| Shareholders equity total | 6 587.19 | 7 574.59 | 18 022.39 | 15 242.08 | 14 335.18 |
| Provisions | -0.00 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 12.50 | 6.88 | 9.38 | 9.38 | 9.00 |
| Current owed to participating | 61.55 | 76.25 | 83.12 | 416.37 | 529.93 |
| Short-term deferred tax liabilities | 153.08 | ||||
| Other non-interest bearing current liabilities | 0.11 | 0.00 | 1 004.50 | 0.00 | 12.24 |
| Current liabilities total | 74.16 | 83.13 | 1 250.07 | 425.75 | 551.17 |
| Balance sheet total (liabilities) | 6 661.35 | 7 657.71 | 19 272.46 | 15 667.83 | 14 886.35 |
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.