Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 188.30 | 651.52 | |||
| External services | 180.30 | 480.10 | |||
| Gross profit | -11.74 | 83.07 | 58.08 | 8.00 | 171.42 |
| EBIT | -11.74 | 83.07 | 58.08 | 8.00 | 171.42 |
| Other financial income | 211.27 | 357.40 | 623.19 | 103.75 | 779.12 |
| Other financial expenses | -38.32 | -23.70 | -8.99 | -26.03 | -0.18 |
| Pre-tax profit | 161.21 | 416.77 | 672.28 | 85.72 | 970.36 |
| Income taxes | -28.56 | -90.86 | - 148.02 | -13.55 | - 213.51 |
| Net earnings | 132.65 | 325.92 | 524.26 | 72.16 | 756.85 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 21.88 | 15.07 | 6.75 | 26.24 | |
| Current other receivables | 0.49 | 19.17 | |||
| Current deferred tax assets | 37.53 | 7.07 | |||
| Short term receivables total | 59.90 | 15.07 | 6.75 | 52.48 | |
| Other current investments | 2 327.57 | 2 448.90 | 2 671.66 | 2 177.94 | |
| Cash and bank deposits | 3.69 | 5.27 | 29.37 | 61.38 | 2 691.22 |
| Cash and cash equivalents | 2 331.26 | 2 454.17 | 2 701.03 | 2 239.33 | 2 691.22 |
| Balance sheet total (assets) | 2 391.16 | 2 469.24 | 2 707.78 | 2 291.81 | 2 691.22 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 350.00 | 400.00 | 400.00 | 400.00 | 400.00 |
| Other reserves | -0.00 | ||||
| Retained earnings | 883.85 | 616.50 | 542.42 | 666.68 | 338.84 |
| Profit of the financial year | 132.65 | 325.92 | 524.26 | 72.16 | 756.85 |
| Shareholders equity total | 2 366.50 | 2 342.42 | 2 466.68 | 2 138.84 | 2 495.69 |
| Provisions | 0.00 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 8.25 | 15.63 | 7.13 | 11.61 | 18.45 |
| Short-term deferred tax liabilities | 5.71 | 72.17 | 211.71 | 129.98 | 175.68 |
| Other non-interest bearing current liabilities | 10.70 | 39.02 | 22.26 | 11.38 | 1.39 |
| Current liabilities total | 24.66 | 126.82 | 241.10 | 152.97 | 195.53 |
| Balance sheet total (liabilities) | 2 391.16 | 2 469.24 | 2 707.78 | 2 291.81 | 2 691.22 |
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.