Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 244.71 | 248.11 | 202.67 | 207.70 | 125.04 |
| Employee benefit expenses | -10.00 | - 120.61 | |||
| Other operating expenses | -15.07 | ||||
| Total depreciation | - 217.70 | - 130.22 | -68.09 | -28.99 | -98.99 |
| EBIT | 27.02 | 117.89 | 119.51 | 168.71 | -94.55 |
| Other financial income | 82.96 | 215.17 | 236.52 | 91.62 | 166.01 |
| Other financial expenses | -5.27 | -1.84 | -96.77 | - 404.74 | -70.84 |
| Reduction non-current investment assets | - 315.00 | - 145.00 | |||
| Net income from associates (fin.) | 220.00 | 307.93 | |||
| Pre-tax profit | 9.70 | 186.22 | 567.19 | - 144.41 | 0.62 |
| Income taxes | -23.57 | -72.85 | -59.73 | 39.30 | -10.34 |
| Net earnings | -13.86 | 113.37 | 507.45 | - 105.10 | -9.71 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 708.69 | 578.47 | 534.70 | 855.71 | 756.72 |
| Tangible assets total | 708.69 | 578.47 | 534.70 | 855.71 | 756.72 |
| Holdings in group member companies | 835.00 | 690.00 | |||
| Investments total | 835.00 | 690.00 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 59.06 | 50.00 | 25.00 | ||
| Current amounts owed by group member comp. | 483.57 | 654.95 | |||
| Current other receivables | 285.89 | 250.00 | 17.37 | ||
| Current deferred tax assets | 7.82 | 46.16 | 41.06 | ||
| Short term receivables total | 491.40 | 714.01 | 335.89 | 296.16 | 83.43 |
| Other current investments | 1 363.22 | 1 503.10 | 2 010.52 | 1 623.76 | 1 729.82 |
| Cash and bank deposits | 15.66 | 110.55 | 1 244.84 | 770.08 | 932.57 |
| Cash and cash equivalents | 1 378.88 | 1 613.65 | 3 255.36 | 2 393.83 | 2 662.39 |
| Balance sheet total (assets) | 3 413.96 | 3 596.14 | 4 125.95 | 3 545.70 | 3 502.54 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 114.40 | 117.80 | 61.00 | ||
| Retained earnings | 3 263.16 | 3 249.29 | 3 248.26 | 3 387.92 | 3 221.82 |
| Profit of the financial year | -13.86 | 113.37 | 507.45 | - 105.10 | -9.71 |
| Shareholders equity total | 3 329.29 | 3 442.66 | 3 950.12 | 3 480.61 | 3 353.10 |
| Provisions | 46.60 | 50.20 | 49.14 | 7.70 | 18.20 |
| Non-current liabilities total | |||||
| Current trade creditors | 10.00 | 10.00 | 16.56 | 20.51 | 60.08 |
| Other non-interest bearing current liabilities | 28.07 | 69.65 | 110.13 | 36.87 | 51.16 |
| Accruals and deferred income | 23.63 | 20.00 | |||
| Current liabilities total | 38.07 | 103.28 | 126.69 | 57.39 | 131.24 |
| Balance sheet total (liabilities) | 3 413.96 | 3 596.14 | 4 125.95 | 3 545.70 | 3 502.54 |
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.