Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -2.50 | - 419.08 | -16.27 | -12.06 | -20.48 |
| Gross profit | -2.50 | - 419.08 | -16.27 | -12.06 | -20.48 |
| Employee benefit expenses | - 120.00 | - 120.00 | - 164.00 | - 500.00 | |
| EBIT | -2.50 | - 539.08 | - 136.27 | - 176.06 | - 520.48 |
| Other financial income | 37.43 | 209.09 | 200.03 | 176.04 | |
| Other financial expenses | -7.67 | -2.88 | -1.45 | -84.40 | - 263.61 |
| Income from other inv. held as non-curr. assets | 3 853.73 | ||||
| Net income from associates (fin.) | 1 006.70 | 9 115.64 | -9.46 | ||
| Pre-tax profit | 996.53 | 8 611.11 | 61.91 | 3 793.30 | - 608.06 |
| Income taxes | -1.00 | ||||
| Net earnings | 995.53 | 8 611.11 | 61.91 | 3 793.30 | - 608.06 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 2 685.56 | 432.26 | |||
| Investments total | 2 685.56 | 432.26 | |||
| Non-current loans receivable | 5 400.00 | 5 400.00 | |||
| Long term receivables total | 5 400.00 | 5 400.00 | |||
| Inventories total | |||||
| Current deferred tax assets | 54.01 | ||||
| Short term receivables total | 54.01 | ||||
| Other current investments | 5 065.94 | 5 448.45 | 12 246.57 | 11 233.45 | |
| Cash and bank deposits | 452.71 | 34.79 | 1 016.94 | 58.21 | |
| Cash and cash equivalents | 5 518.65 | 5 483.24 | 13 263.51 | 11 291.66 | |
| Balance sheet total (assets) | 2 685.56 | 11 350.91 | 10 883.24 | 13 317.51 | 11 291.66 |
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 | 1 367.80 | 2 822.00 | |
| Other reserves | 2 265.73 | 12.43 | -1 250.00 | -1 300.00 | |
| Retained earnings | - 879.93 | 2 258.30 | 10 654.43 | 9 348.54 | 10 319.84 |
| Profit of the financial year | 995.53 | 8 611.11 | 61.91 | 3 793.30 | - 608.06 |
| Shareholders equity total | 2 541.92 | 10 931.83 | 10 880.74 | 13 309.64 | 11 283.78 |
| Non-current liabilities total | |||||
| Current trade creditors | 2.50 | 419.08 | 2.50 | 7.88 | 7.88 |
| Current owed to participating | 141.14 | ||||
| Current liabilities total | 143.64 | 419.08 | 2.50 | 7.88 | 7.88 |
| Balance sheet total (liabilities) | 2 685.56 | 11 350.91 | 10 883.24 | 13 317.51 | 11 291.66 |
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.