Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 63.55 | 66.55 | 66.45 | 52.72 | -13.59 |
| Total depreciation | -18.75 | -18.75 | -18.75 | -18.75 | -18.80 |
| EBIT | 44.80 | 47.80 | 47.70 | 33.97 | -32.39 |
| Other financial income | 5.40 | 3.43 | 0.95 | 0.08 | |
| Other financial expenses | -19.75 | -17.31 | -13.68 | -4.06 | -2.86 |
| Net income from associates (fin.) | 536.90 | 595.12 | 1 368.78 | 1 142.58 | 542.85 |
| Pre-tax profit | 567.34 | 629.03 | 1 403.75 | 1 172.50 | 507.69 |
| Income taxes | -6.69 | -7.46 | -7.68 | -6.56 | 37.42 |
| Net earnings | 560.64 | 621.57 | 1 396.06 | 1 165.93 | 545.11 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 343.75 | 325.00 | 306.25 | 287.50 | |
| Tangible assets total | 343.75 | 325.00 | 306.25 | 287.50 | |
| Holdings in group member companies | 1 636.20 | 2 231.32 | 2 800.09 | 3 942.67 | 4 367.51 |
| Investments total | 1 636.20 | 2 231.32 | 2 800.09 | 3 942.67 | 4 367.51 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 138.12 | 93.63 | 63.87 | ||
| Short term receivables total | 138.12 | 93.63 | 63.87 | ||
| Cash and bank deposits | 3.47 | 44.65 | 50.73 | 0.60 | 361.72 |
| Cash and cash equivalents | 3.47 | 44.65 | 50.73 | 0.60 | 361.72 |
| Balance sheet total (assets) | 2 121.53 | 2 694.60 | 3 220.94 | 4 230.77 | 4 729.23 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 800.00 | ||||
| Other reserves | 1 586.19 | 1 381.32 | 2 750.09 | 3 892.67 | 4 426.67 |
| Retained earnings | - 501.99 | - 536.47 | -1 283.67 | -1 030.19 | - 398.25 |
| Profit of the financial year | 560.64 | 621.57 | 1 396.06 | 1 165.93 | 545.11 |
| Shareholders equity total | 1 694.85 | 2 316.42 | 2 912.49 | 4 078.42 | 4 623.53 |
| Provisions | 44.69 | 48.30 | 49.97 | 50.20 | 46.06 |
| Non-current loans from credit institutions | 298.65 | 232.53 | 163.03 | ||
| Non-current liabilities total | 298.65 | 232.53 | 163.03 | ||
| Current loans from credit institutions | 62.90 | 66.12 | 69.50 | ||
| Current owed to group member | 81.77 | 49.64 | |||
| Short-term deferred tax liabilities | 0.51 | 3.85 | 6.01 | 6.34 | |
| Other non-interest bearing current liabilities | 19.94 | 27.39 | 19.94 | 14.05 | 10.00 |
| Current liabilities total | 83.35 | 97.36 | 95.45 | 102.16 | 59.64 |
| Balance sheet total (liabilities) | 2 121.53 | 2 694.60 | 3 220.94 | 4 230.77 | 4 729.23 |
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.