Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -9.05 | -6.81 | -6.88 | -8.06 | -7.88 |
| EBIT | -9.05 | -6.81 | -6.88 | -8.06 | -7.88 |
| Other financial income | 53.39 | 23.82 | 43.19 | 22.82 | 33.09 |
| Other financial expenses | -0.28 | -1.58 | -2.89 | -39.01 | -0.32 |
| Net income from associates (fin.) | -57.49 | 116.07 | 33.68 | - 262.58 | -36.36 |
| Pre-tax profit | -13.44 | 131.49 | 67.10 | - 286.83 | -11.47 |
| Income taxes | 9.68 | -3.52 | -8.40 | -0.37 | |
| Net earnings | -3.75 | 127.97 | 58.70 | - 286.83 | -11.85 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 77.45 | 193.52 | 227.20 | ||
| Investments total | 77.45 | 193.52 | 227.20 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 646.73 | 487.91 | 554.25 | 581.05 | 739.32 |
| Current deferred tax assets | 1.63 | ||||
| Short term receivables total | 646.73 | 487.91 | 554.25 | 581.05 | 740.95 |
| Other current investments | 280.85 | 280.65 | 307.50 | 269.56 | |
| Cash and bank deposits | 9.36 | 183.78 | 50.74 | 9.76 | 46.14 |
| Cash and cash equivalents | 290.20 | 464.42 | 358.23 | 279.32 | 46.14 |
| Balance sheet total (assets) | 1 014.38 | 1 145.85 | 1 139.68 | 860.37 | 787.09 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 55.30 | 56.50 | 57.20 | 58.90 | |
| Retained earnings | 831.07 | 770.82 | 841.59 | 841.38 | 554.55 |
| Profit of the financial year | -3.75 | 127.97 | 58.70 | - 286.83 | -11.85 |
| Shareholders equity total | 1 007.62 | 1 080.29 | 1 082.48 | 738.45 | 667.70 |
| Non-current liabilities total | |||||
| Current owed to group member | 35.38 | 71.74 | |||
| Short-term deferred tax liabilities | 0.64 | 3.52 | 7.57 | ||
| Other non-interest bearing current liabilities | 6.13 | 62.04 | 49.63 | 86.54 | 47.64 |
| Current liabilities total | 6.77 | 65.56 | 57.20 | 121.92 | 119.39 |
| Balance sheet total (liabilities) | 1 014.38 | 1 145.85 | 1 139.68 | 860.37 | 787.09 |
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.