Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -5.00 | -6.25 | -6.50 |
| EBIT | -5.00 | -6.25 | -6.50 |
| Other financial income | 237.96 | 355.35 | |
| Other financial expenses | -0.32 | -3.15 | |
| Net income from associates (fin.) | 128 762.10 | 70 418.58 | 26 342.40 |
| Pre-tax profit | 128 757.10 | 70 649.97 | 26 688.11 |
| Income taxes | -49.81 | -76.68 | |
| Net earnings | 128 757.10 | 70 600.17 | 26 611.42 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Participating interests | 349 219.38 | 417 637.96 | 441 480.36 |
| Investments total | 349 219.38 | 417 637.96 | 441 480.36 |
| Long term receivables total | |||
| Inventories total | |||
| Current owed by particip. interest comp. | 82.20 | ||
| Current other receivables | 0.16 | ||
| Short term receivables total | 0.16 | 82.20 | |
| Other current investments | 2 029.87 | 4 229.82 | |
| Cash and bank deposits | 1.58 | 60.88 | |
| Cash and cash equivalents | 2 031.44 | 4 290.70 | |
| Balance sheet total (assets) | 349 219.38 | 419 669.57 | 445 853.26 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 200.00 | 500.00 | 1 000.00 |
| Other reserves | 128 762.10 | 197 180.68 | 221 023.08 |
| Retained earnings | 91 455.18 | 151 293.69 | 197 051.46 |
| Profit of the financial year | 128 757.10 | 70 600.17 | 26 611.42 |
| Shareholders equity total | 349 214.38 | 419 614.55 | 445 725.97 |
| Non-current liabilities total | |||
| Current trade creditors | 5.00 | 5.00 | |
| Current owed to participating | 0.20 | 0.21 | |
| Short-term deferred tax liabilities | 49.81 | 69.58 | |
| Other non-interest bearing current liabilities | 5.00 | 0.01 | 52.51 |
| Current liabilities total | 5.00 | 55.02 | 127.29 |
| Balance sheet total (liabilities) | 349 219.38 | 419 669.57 | 445 853.26 |
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.