Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 45.79 | 82.11 | 390.20 | 41.93 | 145.87 |
| Net income from associates | -7.65 | ||||
| EBIT | 38.14 | 82.11 | 390.20 | 41.93 | 145.87 |
| Other financial income | 601.68 | 429.85 | 132.55 | ||
| Other financial expenses | -0.02 | -0.45 | -6.60 | - 848.91 | -54.99 |
| Net income from associates (fin.) | 393.79 | 349.36 | 248.84 | - 258.33 | |
| Pre-tax profit | 38.12 | 1 077.13 | 1 162.81 | - 558.14 | -34.90 |
| Income taxes | -10.07 | - 150.44 | - 180.41 | ||
| Net earnings | 28.05 | 926.69 | 982.40 | - 558.14 | -34.90 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 140.09 | 533.88 | 583.24 | 507.08 | 0.00 |
| Investments total | 140.09 | 533.88 | 583.24 | 507.08 | 0.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 13.13 | 147.00 | |||
| Current deferred tax assets | 26.00 | 56.00 | |||
| Short term receivables total | 13.13 | 26.00 | 203.00 | ||
| Other current investments | 2 122.32 | 2 854.31 | 634.92 | 2 385.74 | |
| Cash and bank deposits | 1 519.29 | 84.08 | 243.19 | 1 615.02 | 60.36 |
| Cash and cash equivalents | 1 519.29 | 2 206.40 | 3 097.50 | 2 249.94 | 2 446.10 |
| Balance sheet total (assets) | 1 659.38 | 2 740.28 | 3 693.86 | 2 783.02 | 2 649.10 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 113.00 | 114.40 | 117.80 | 122.00 | |
| Retained earnings | 1 525.15 | 1 440.20 | 2 252.50 | 3 117.10 | 2 436.96 |
| Profit of the financial year | 28.05 | 926.69 | 982.40 | - 558.14 | -34.90 |
| Shareholders equity total | 1 633.20 | 2 559.89 | 3 429.30 | 2 756.76 | 2 604.07 |
| Provisions | 0.00 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 9.00 | 9.00 | 9.00 | 14.00 | 14.00 |
| Short-term deferred tax liabilities | 10.07 | 150.44 | 180.41 | ||
| Other non-interest bearing current liabilities | 7.11 | 20.95 | 75.15 | 12.26 | 31.03 |
| Current liabilities total | 26.18 | 180.38 | 264.56 | 26.26 | 45.03 |
| Balance sheet total (liabilities) | 1 659.38 | 2 740.28 | 3 693.86 | 2 783.02 | 2 649.10 |
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.