Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 124.49 | -98.93 | - 108.79 | - 132.52 | - 107.94 |
| Employee benefit expenses | -20.00 | -20.00 | -20.00 | -20.00 | -20.00 |
| EBIT | - 144.49 | - 118.93 | - 128.79 | - 152.52 | - 127.94 |
| Other financial income | 1 473.30 | 1 966.61 | 1 890.29 | 536.92 | 1 152.95 |
| Other financial expenses | -62.29 | - 242.30 | - 676.85 | -1 714.77 | - 392.09 |
| Net income from associates (fin.) | -56.35 | -70.18 | -52.22 | -66.11 | -64.81 |
| Pre-tax profit | 1 210.16 | 1 535.21 | 1 032.43 | -1 396.48 | 568.12 |
| Income taxes | - 278.40 | - 353.19 | - 233.85 | 290.70 | - 139.74 |
| Net earnings | 931.76 | 1 182.02 | 798.58 | -1 105.78 | 428.38 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 7 535.65 | 7 465.48 | 7 413.26 | 7 347.15 | 7 282.34 |
| Investments total | 7 535.65 | 7 465.48 | 7 413.26 | 7 347.15 | 7 282.34 |
| Non-current loans receivable | 7 524.43 | 8 832.77 | 8 817.89 | 7 402.81 | 7 643.61 |
| Long term receivables total | 7 524.43 | 8 832.77 | 8 817.89 | 7 402.81 | 7 643.61 |
| Inventories total | |||||
| Current amounts owed by group member comp. | 852.92 | 888.28 | 945.07 | 1 010.53 | 1 092.80 |
| Current other receivables | 30.00 | 30.00 | |||
| Current deferred tax assets | 358.29 | 231.08 | |||
| Short term receivables total | 852.92 | 888.28 | 945.07 | 1 398.81 | 1 353.89 |
| Cash and bank deposits | 1 148.27 | 1 152.94 | 1 806.41 | 1 445.57 | 1 921.98 |
| Cash and cash equivalents | 1 148.27 | 1 152.94 | 1 806.41 | 1 445.57 | 1 921.98 |
| Balance sheet total (assets) | 17 061.28 | 18 339.47 | 18 982.63 | 17 594.34 | 18 201.83 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 97.00 | 99.20 | 100.35 | 103.35 | 107.02 |
| Retained earnings | 14 261.32 | 15 093.88 | 16 175.55 | 16 870.78 | 15 657.98 |
| Profit of the financial year | 931.76 | 1 182.02 | 798.58 | -1 105.78 | 428.38 |
| Shareholders equity total | 16 290.08 | 17 375.10 | 18 074.48 | 16 868.35 | 17 193.38 |
| Non-current liabilities total | |||||
| Current owed to participating | 659.00 | 944.72 | |||
| Short-term deferred tax liabilities | 143.05 | 341.47 | 209.48 | ||
| Other non-interest bearing current liabilities | 628.14 | 622.90 | 698.67 | 67.00 | 63.72 |
| Current liabilities total | 771.20 | 964.37 | 908.15 | 726.00 | 1 008.44 |
| Balance sheet total (liabilities) | 17 061.28 | 18 339.47 | 18 982.63 | 17 594.34 | 18 201.83 |
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.