Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -17.41 | -9.80 | -8.71 | -8.00 | -8.33 |
| EBIT | -17.41 | -9.80 | -8.71 | -8.00 | -8.33 |
| Other financial income | 82.74 | 155.25 | 271.65 | 339.40 | 767.62 |
| Other financial expenses | -91.36 | - 109.26 | - 234.99 | - 123.50 | -55.93 |
| Net income from associates (fin.) | 108.33 | 367.36 | 178.34 | -19.94 | 634.93 |
| Pre-tax profit | 82.30 | 403.54 | 206.30 | 187.96 | 1 338.28 |
| Income taxes | -2.22 | -6.13 | -45.74 | - 154.73 | |
| Net earnings | 82.30 | 401.32 | 200.16 | 142.22 | 1 183.56 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 15 219.51 | 9 786.87 | 9 965.21 | 9 945.27 | 10 580.20 |
| Investments total | 15 219.51 | 9 786.87 | 9 965.21 | 9 945.27 | 10 580.20 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 2 417.82 | 2 466.17 | 97.68 | ||
| Current other receivables | 0.99 | 0.99 | 38.94 | ||
| Current deferred tax assets | 2.16 | 0.54 | |||
| Short term receivables total | 2.16 | 2 419.35 | 2 467.17 | 97.68 | 38.94 |
| Other current investments | 363.28 | 774.48 | 936.70 | 1 026.14 | 1 385.84 |
| Cash and bank deposits | 13 459.79 | 15 466.67 | 15 070.37 | 17 048.52 | 16 909.80 |
| Cash and cash equivalents | 13 823.07 | 16 241.15 | 16 007.06 | 18 074.66 | 18 295.64 |
| Balance sheet total (assets) | 29 044.75 | 28 447.37 | 28 439.44 | 28 117.62 | 28 914.79 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Shares repurchased | 1 000.00 | 200.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 27 847.65 | 27 729.95 | 27 631.27 | 27 331.43 | 26 973.66 |
| Profit of the financial year | 82.30 | 401.32 | 200.16 | 142.22 | 1 183.56 |
| Shareholders equity total | 29 029.95 | 28 431.27 | 28 431.44 | 28 073.66 | 28 757.22 |
| Non-current liabilities total | |||||
| Current trade creditors | 6.25 | 6.25 | 6.25 | 6.25 | 6.25 |
| Short-term deferred tax liabilities | 1.51 | 37.03 | 151.32 | ||
| Other non-interest bearing current liabilities | 8.55 | 9.85 | 0.25 | 0.68 | 0.01 |
| Current liabilities total | 14.80 | 16.10 | 8.01 | 43.96 | 157.57 |
| Balance sheet total (liabilities) | 29 044.75 | 28 447.37 | 28 439.44 | 28 117.62 | 28 914.79 |
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.