Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | |||||
| EBIT | |||||
| Net income from associates (fin.) | 2 663.15 | 2 349.54 | 1 377.05 | 1 236.29 | 1 602.37 |
| Pre-tax profit | 2 663.15 | 2 349.54 | 1 377.05 | 1 236.29 | 1 602.37 |
| Net earnings | 2 663.15 | 2 349.54 | 1 377.05 | 1 236.29 | 1 602.37 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 2 612.99 | 2 882.53 | 2 429.58 | 1 885.87 | 1 758.24 |
| Investments total | 2 612.99 | 2 882.53 | 2 429.58 | 1 885.87 | 1 758.24 |
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Balance sheet total (assets) | 2 612.99 | 2 882.53 | 2 429.58 | 1 885.87 | 1 758.24 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 300.00 | 300.00 | 300.00 | 300.00 | 300.00 |
| Retained earnings | - 350.16 | 232.99 | 752.53 | 349.58 | - 144.13 |
| Profit of the financial year | 2 663.15 | 2 349.54 | 1 377.05 | 1 236.29 | 1 602.37 |
| Shareholders equity total | 2 612.99 | 2 882.53 | 2 429.58 | 1 885.87 | 1 758.24 |
| Non-current liabilities total | |||||
| Current liabilities total | |||||
| Balance sheet total (liabilities) | 2 612.99 | 2 882.53 | 2 429.58 | 1 885.87 | 1 758.24 |
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.