Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -12.78 | -8.06 | -8.16 | -0.85 | -7.30 |
| EBIT | -12.78 | -8.06 | -8.16 | -0.85 | -7.30 |
| Other financial income | 82.88 | 0.58 | |||
| Other financial expenses | -2.35 | -0.01 | -0.01 | -0.01 | -0.00 |
| Net income from associates (fin.) | - 238.03 | 133.45 | 496.11 | 212.06 | -0.44 |
| Pre-tax profit | - 253.16 | 208.27 | 487.94 | 211.79 | -7.74 |
| Income taxes | 13.02 | 55.46 | |||
| Net earnings | - 253.16 | 208.27 | 500.97 | 267.25 | -7.74 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 215.95 | 712.06 | 924.12 | 923.68 | |
| Investments total | 215.95 | 712.06 | 924.12 | 923.68 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 13.02 | 68.46 | |||
| Current deferred tax assets | 13.02 | 55.46 | 0.02 | ||
| Short term receivables total | 13.02 | 68.49 | 68.49 | ||
| Cash and bank deposits | 0.92 | 0.63 | 1.02 | 0.74 | |
| Cash and cash equivalents | 0.92 | 0.63 | 1.02 | 0.74 | |
| Balance sheet total (assets) | 0.92 | 216.58 | 726.10 | 993.35 | 992.17 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Other reserves | 63.04 | 62.60 | |||
| Retained earnings | - 121.77 | - 374.93 | - 166.66 | 271.26 | 538.95 |
| Profit of the financial year | - 253.16 | 208.27 | 500.97 | 267.25 | -7.74 |
| Shareholders equity total | - 249.93 | -41.66 | 459.30 | 726.55 | 718.81 |
| Non-current other liabilities | 258.24 | 248.80 | |||
| Non-current deferred tax liabilities | 248.80 | 248.80 | |||
| Non-current liabilities total | 258.24 | 248.80 | 248.80 | 248.80 | |
| Current loans from credit institutions | 0.31 | ||||
| Other non-interest bearing current liabilities | 250.84 | 18.00 | 18.00 | 24.25 | |
| Current liabilities total | 250.84 | 18.00 | 18.00 | 24.56 | |
| Balance sheet total (liabilities) | 0.92 | 216.58 | 726.10 | 993.35 | 992.17 |
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.