Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -20.00 | -21.25 | -27.06 | -25.00 | -27.74 |
| Employee benefit expenses | -50.00 | ||||
| EBIT | -20.00 | -21.25 | -27.06 | -25.00 | -77.74 |
| Other financial income | 2 460.32 | 1 857.17 | 2 698.09 | 824.79 | 1 309.56 |
| Other financial expenses | -16.59 | -17.48 | -22.99 | -3 159.06 | -9.27 |
| Pre-tax profit | 2 423.72 | 1 818.44 | 2 648.03 | -2 359.27 | 1 222.55 |
| Income taxes | - 533.95 | - 400.61 | - 590.30 | 518.64 | - 268.77 |
| Net earnings | 1 889.77 | 1 417.84 | 2 057.73 | -1 840.63 | 953.78 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 83.90 | 83.90 | 88.94 | ||
| Current deferred tax assets | 32.12 | 13.48 | 37.96 | 804.33 | 550.72 |
| Short term receivables total | 32.12 | 13.48 | 121.86 | 888.24 | 639.65 |
| Other current investments | 11 603.42 | 13 217.59 | 14 965.93 | 10 310.67 | 11 340.42 |
| Cash and bank deposits | 9.57 | 38.88 | 36.41 | 84.56 | 268.38 |
| Cash and cash equivalents | 11 613.00 | 13 256.47 | 15 002.34 | 10 395.23 | 11 608.79 |
| Balance sheet total (assets) | 11 645.12 | 13 269.96 | 15 124.21 | 11 283.46 | 12 248.44 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 2 000.00 | ||||
| Retained earnings | 9 611.03 | 11 500.80 | 10 918.64 | 12 976.37 | 11 135.74 |
| Profit of the financial year | 1 889.77 | 1 417.84 | 2 057.73 | -1 840.63 | 953.78 |
| Shareholders equity total | 11 625.80 | 13 043.64 | 15 101.37 | 11 260.74 | 12 214.52 |
| Non-current liabilities total | |||||
| Current trade creditors | 22.00 | 22.00 | |||
| Current owed to participating | 2.82 | 209.82 | 0.72 | 0.72 | 0.72 |
| Other non-interest bearing current liabilities | 16.50 | 16.50 | 22.12 | 0.00 | 11.20 |
| Current liabilities total | 19.32 | 226.32 | 22.84 | 22.72 | 33.92 |
| Balance sheet total (liabilities) | 11 645.12 | 13 269.96 | 15 124.21 | 11 283.46 | 12 248.44 |
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.