Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -10.00 | -10.88 | -27.75 | -10.56 | -15.88 |
| EBIT | -10.00 | -10.88 | -27.75 | -10.56 | -15.88 |
| Other financial income | 1.07 | ||||
| Other financial expenses | -2.78 | -3.00 | -16.37 | -16.32 | -1.00 |
| Income from other inv. held as non-curr. assets | 1 730.20 | 1 250.53 | 230.47 | ||
| Pre-tax profit | -12.78 | 1 716.32 | 1 206.41 | 203.59 | -15.81 |
| Income taxes | 2.81 | 3.05 | 9.71 | 5.91 | 3.48 |
| Net earnings | -9.96 | 1 719.37 | 1 216.11 | 209.51 | -12.33 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 1 730.20 | ||||
| Long term receivables total | 1 730.20 | ||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 3.05 | ||||
| Current deferred tax assets | 2.81 | 3.05 | 9.71 | 5.91 | 3.48 |
| Short term receivables total | 2.81 | 3.05 | 12.76 | 5.91 | 3.48 |
| Cash and bank deposits | 75.67 | 66.42 | 3 002.90 | 420.06 | 213.54 |
| Cash and cash equivalents | 75.67 | 66.42 | 3 002.90 | 420.06 | 213.54 |
| Balance sheet total (assets) | 78.48 | 1 799.67 | 3 015.66 | 425.97 | 217.02 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 2 800.00 | 200.00 | |||
| Retained earnings | 1.20 | -8.77 | -1 089.40 | -73.28 | 136.22 |
| Profit of the financial year | -9.96 | 1 719.37 | 1 216.11 | 209.51 | -12.33 |
| Shareholders equity total | 71.23 | 1 790.60 | 3 006.72 | 416.22 | 203.89 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 7.25 | 9.06 | 8.94 | 9.75 | 13.13 |
| Current liabilities total | 7.25 | 9.06 | 8.94 | 9.75 | 13.13 |
| Balance sheet total (liabilities) | 78.48 | 1 799.67 | 3 015.66 | 425.97 | 217.02 |
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.