Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -7.25 | ||||
| Gross profit | -7.25 | -4.12 | -21.09 | -11.47 | -14.53 |
| EBIT | -7.25 | -4.12 | -21.09 | -11.47 | -14.53 |
| Other financial income | 98.51 | ||||
| Other financial expenses | -45.39 | -0.02 | |||
| Income from other inv. held as non-curr. assets | 1 050.00 | ||||
| Net income from associates (fin.) | 60.00 | 300.00 | 300.00 | 300.00 | |
| Pre-tax profit | 52.75 | 295.88 | 1 028.91 | 243.14 | 383.96 |
| Income taxes | -0.97 | -6.57 | |||
| Net earnings | 51.77 | 295.88 | 1 028.91 | 236.57 | 383.96 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 391.50 | 391.50 | 391.50 | 391.50 | 391.50 |
| Investments total | 391.50 | 391.50 | 391.50 | 391.50 | 391.50 |
| Non-current loans receivable | 26.31 | ||||
| Long term receivables total | 26.31 | ||||
| Inventories total | |||||
| Current other receivables | 0.75 | ||||
| Current deferred tax assets | 5.60 | ||||
| Short term receivables total | 0.75 | 5.60 | |||
| Other current investments | 576.85 | 667.20 | |||
| Cash and bank deposits | 125.43 | 374.20 | 1 308.01 | 942.44 | 1 036.05 |
| Cash and cash equivalents | 125.43 | 374.20 | 1 308.01 | 1 519.29 | 1 703.24 |
| Balance sheet total (assets) | 517.68 | 765.70 | 1 731.42 | 1 910.78 | 2 094.74 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 55.30 | 56.50 | 57.20 | 200.00 | 61.00 |
| Retained earnings | 357.61 | 352.88 | 591.56 | 1 420.47 | 1 596.04 |
| Profit of the financial year | 51.77 | 295.88 | 1 028.91 | 236.57 | 383.96 |
| Shareholders equity total | 514.68 | 755.26 | 1 727.67 | 1 907.04 | 2 090.99 |
| Non-current liabilities total | |||||
| Current trade creditors | 3.00 | 3.75 | 3.75 | 3.75 | 3.75 |
| Short-term deferred tax liabilities | 6.68 | ||||
| Current liabilities total | 3.00 | 10.44 | 3.75 | 3.75 | 3.75 |
| Balance sheet total (liabilities) | 517.68 | 765.70 | 1 731.42 | 1 910.78 | 2 094.74 |
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.