Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -12.38 | -12.38 | -10.88 | -11.08 | -17.53 |
| EBIT | -12.38 | -12.38 | -10.88 | -11.08 | -17.53 |
| Net income from associates (fin.) | 264.24 | - 667.84 | 87.72 | -1 705.45 | |
| Pre-tax profit | 251.69 | - 680.22 | 76.49 | -1 717.43 | -25.21 |
| Income taxes | 0.73 | 2.82 | 3.48 | -3.09 | |
| Net earnings | 252.42 | - 677.40 | 79.97 | -1 720.52 | -25.21 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 2 396.17 | 1 617.73 | 1 705.45 | ||
| Other receivables | 0.00 | 0.00 | |||
| Investments total | 2 396.17 | 1 617.73 | 1 705.45 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 8.01 | 27.47 | |||
| Current deferred tax assets | 82.88 | 228.82 | 226.37 | 136.48 | 50.00 |
| Short term receivables total | 90.90 | 256.29 | 226.37 | 136.48 | 50.00 |
| Cash and bank deposits | 1.73 | 0.86 | 19.93 | 2.89 | 83.84 |
| Cash and cash equivalents | 1.73 | 0.86 | 19.93 | 2.89 | 83.84 |
| Balance sheet total (assets) | 2 488.80 | 1 874.88 | 1 951.75 | 139.36 | 133.84 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 110.60 | 114.40 | |||
| Other reserves | 687.92 | ||||
| Retained earnings | 1 263.91 | 2 204.26 | 1 412.46 | 1 492.43 | - 228.09 |
| Profit of the financial year | 252.42 | - 677.40 | 79.97 | -1 720.52 | -25.21 |
| Shareholders equity total | 2 364.86 | 1 576.86 | 1 656.83 | - 178.09 | - 203.31 |
| Non-current liabilities total | |||||
| Current trade creditors | 12.50 | 12.50 | 12.50 | 12.50 | 12.50 |
| Current owed to participating | 187.83 | 195.35 | |||
| Current owed to group member | 178.10 | 117.12 | 123.24 | ||
| Short-term deferred tax liabilities | 7.12 | 181.19 | |||
| Other non-interest bearing current liabilities | 104.32 | 104.32 | 104.32 | 6.06 | |
| Current liabilities total | 123.94 | 298.02 | 294.92 | 317.46 | 337.15 |
| Balance sheet total (liabilities) | 2 488.80 | 1 874.88 | 1 951.75 | 139.36 | 133.84 |
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.