Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -9.19 | -10.38 | 153.65 | -16.97 | -25.81 |
| EBIT | -9.19 | -10.38 | 153.65 | -16.97 | -25.81 |
| Other financial income | 3.82 | 4.85 | 51.93 | 15.47 | |
| Other financial expenses | -0.47 | -0.37 | -3.12 | -61.95 | - 124.36 |
| Net income from associates (fin.) | 125.00 | 125.63 | 202.42 | 1 571.95 | - 572.00 |
| Pre-tax profit | 115.34 | 118.71 | 357.79 | 1 544.96 | - 706.70 |
| Income taxes | 2.13 | 1.52 | -34.56 | 3.47 | |
| Net earnings | 117.46 | 120.23 | 323.23 | 1 544.96 | - 703.23 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 276.95 | ||||
| Participating interests | 0.00 | 125.63 | 328.05 | ||
| Investments total | 0.00 | 125.63 | 328.05 | 276.95 | |
| Non-current loans receivable | 205.50 | 948.45 | |||
| Long term receivables total | 205.50 | 948.45 | |||
| Inventories total | |||||
| Current trade debtors | 200.00 | ||||
| Current other receivables | 93.83 | 118.68 | 351.88 | 686.83 | |
| Current deferred tax assets | 2.13 | 3.65 | 9.38 | ||
| Short term receivables total | 2.13 | 97.47 | 318.68 | 351.88 | 696.21 |
| Other current investments | 426.93 | 474.64 | |||
| Cash and bank deposits | 121.34 | 20.59 | 24.90 | 566.92 | 375.58 |
| Cash and cash equivalents | 121.34 | 20.59 | 24.90 | 993.85 | 850.22 |
| Balance sheet total (assets) | 123.47 | 243.70 | 877.12 | 2 294.17 | 1 823.39 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 40.00 | 40.00 | 40.00 | 41.00 |
| Shares repurchased | 58.90 | 61.00 | |||
| Other reserves | 125.63 | 328.05 | |||
| Retained earnings | -48.17 | - 130.35 | 462.03 | 2 221.95 | |
| Profit of the financial year | 117.46 | 120.23 | 323.23 | 1 544.96 | - 703.23 |
| Shareholders equity total | 117.47 | 237.70 | 560.93 | 2 105.89 | 1 620.72 |
| Non-current liabilities total | |||||
| Current owed to participating | 2.50 | 2.50 | 33.65 | 177.68 | 190.13 |
| Short-term deferred tax liabilities | 30.91 | ||||
| Other non-interest bearing current liabilities | 3.50 | 3.50 | 251.63 | 10.60 | 12.53 |
| Current liabilities total | 6.00 | 6.00 | 316.19 | 188.28 | 202.67 |
| Balance sheet total (liabilities) | 123.47 | 243.70 | 877.12 | 2 294.17 | 1 823.39 |
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.