Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -1.00 | -1.50 | -9.45 | -4.69 | -3.13 |
| EBIT | -1.00 | -1.50 | -9.45 | -4.69 | -3.13 |
| Other financial expenses | -3.47 | -8.33 | -1.65 | ||
| Income from other inv. held as non-curr. assets | 485.03 | 1 752.02 | 691.00 | 773.45 | |
| Net income from associates (fin.) | -0.12 | ||||
| Pre-tax profit | 483.91 | 1 747.06 | 673.22 | 767.12 | -3.13 |
| Net earnings | 483.91 | 1 747.06 | 673.22 | 767.12 | -3.13 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 1 000.00 | 1 000.00 | |||
| Investments total | 1 000.00 | 1 000.00 | |||
| Non-current loans receivable | 490.03 | 2 242.05 | 2 742.05 | ||
| Long term receivables total | 490.03 | 2 242.05 | 2 742.05 | ||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 49.88 | 18.77 | 168.69 | 2 334.98 | 2 214.05 |
| Cash and cash equivalents | 49.88 | 18.77 | 168.69 | 2 334.98 | 2 214.05 |
| Balance sheet total (assets) | 539.91 | 2 260.82 | 2 910.74 | 3 334.98 | 3 214.05 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Other reserves | 40.00 | ||||
| Retained earnings | - 150.60 | 220.31 | 1 852.97 | 2 408.38 | 3 053.50 |
| Profit of the financial year | 483.91 | 1 747.06 | 673.22 | 767.12 | -3.13 |
| Shareholders equity total | 483.91 | 2 120.37 | 2 680.58 | 3 333.30 | 3 212.37 |
| Non-current liabilities total | |||||
| Current trade creditors | 1.00 | 1.25 | 1.25 | 1.25 | 1.25 |
| Current owed to participating | 55.00 | 139.21 | 228.91 | 0.43 | 0.43 |
| Current liabilities total | 56.00 | 140.46 | 230.16 | 1.68 | 1.68 |
| Balance sheet total (liabilities) | 539.91 | 2 260.82 | 2 910.74 | 3 334.98 | 3 214.05 |
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.