Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -31.81 | -6.36 | -39.52 | -33.70 | -20.87 |
| EBIT | -31.81 | -6.36 | -39.52 | -33.70 | -20.87 |
| Other financial income | 327.25 | 290.76 | 863.28 | 630.31 | 1 068.46 |
| Other financial expenses | -62.33 | -32.66 | -90.80 | -5 280.14 | -6.29 |
| Net income from associates (fin.) | 29 620.52 | 543.31 | 1 390.91 | 6 460.33 | 1 947.65 |
| Pre-tax profit | 29 853.63 | 795.05 | 2 123.86 | 1 776.80 | 2 988.96 |
| Income taxes | -51.33 | -55.92 | - 161.81 | 179.94 | - 361.00 |
| Net earnings | 29 802.30 | 739.13 | 1 962.05 | 1 956.74 | 2 627.96 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 28 104.01 | 13 615.72 | 8 829.25 | 4 000.58 | 5 948.24 |
| Investments total | 28 104.01 | 13 615.72 | 8 829.25 | 4 000.58 | 5 948.24 |
| Non-current loans receivable | 13 195.60 | 13 195.60 | 13 195.60 | 13 195.60 | |
| Long term receivables total | 13 195.60 | 13 195.60 | 13 195.60 | 13 195.60 | |
| Inventories total | |||||
| Current owed by particip. interest comp. | 1 163.97 | 11 009.22 | 13 023.00 | 21 198.31 | 14 479.92 |
| Prepayments and accrued income | 82.50 | ||||
| Current other receivables | 499.94 | ||||
| Current deferred tax assets | 9.00 | ||||
| Short term receivables total | 1 163.97 | 11 009.22 | 13 605.43 | 21 207.31 | 14 479.92 |
| Other current investments | 2 953.66 | 6 202.72 | 6 764.64 | 3 789.20 | |
| Cash and bank deposits | 11 968.06 | 361.68 | 87.38 | 1 413.87 | 10 779.90 |
| Cash and cash equivalents | 14 921.72 | 6 564.40 | 6 852.02 | 5 203.07 | 10 779.90 |
| Balance sheet total (assets) | 44 189.70 | 44 384.93 | 42 482.31 | 43 606.56 | 44 403.66 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 4 000.00 | 114.40 | 2 000.00 | 122.00 | |
| Other reserves | 12 937.52 | 11 630.83 | 6 884.36 | 2 055.69 | 4 003.34 |
| Retained earnings | 652.28 | 27 761.28 | 33 132.47 | 37 423.19 | 37 310.28 |
| Profit of the financial year | 29 802.30 | 739.13 | 1 962.05 | 1 956.74 | 2 627.96 |
| Shareholders equity total | 43 517.11 | 44 256.23 | 42 218.28 | 43 560.63 | 44 188.59 |
| Non-current liabilities total | |||||
| Current trade creditors | 39.56 | 13.25 | 13.25 | 33.25 | |
| Current owed to participating | 528.20 | 8.20 | 43.04 | 32.68 | 32.68 |
| Short-term deferred tax liabilities | 104.83 | 107.25 | 207.73 | 149.14 | |
| Other non-interest bearing current liabilities | 13.25 | ||||
| Current liabilities total | 672.59 | 128.70 | 264.02 | 45.93 | 215.07 |
| Balance sheet total (liabilities) | 44 189.70 | 44 384.93 | 42 482.31 | 43 606.56 | 44 403.66 |
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.