Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 812.54 | 2 186.25 | 1 521.30 | 1 204.01 | 798.46 |
| Employee benefit expenses | -1 403.39 | -1 589.76 | -1 065.14 | -1 045.18 | -1 059.76 |
| Total depreciation | -32.22 | -28.68 | -28.68 | -28.68 | -28.68 |
| EBIT | - 623.07 | 567.82 | 427.48 | 130.14 | - 289.98 |
| Other financial income | 252.63 | 208.69 | 171.56 | 35.14 | 97.69 |
| Other financial expenses | -74.34 | -69.04 | -47.72 | -47.59 | -44.98 |
| Net income from associates (fin.) | 1 306.98 | 1 488.08 | 60.64 | 251.60 | 81.88 |
| Pre-tax profit | 862.21 | 2 195.55 | 611.97 | 369.29 | - 155.40 |
| Income taxes | -1.76 | 1.93 | -3.17 | -38.03 | 1.79 |
| Net earnings | 860.44 | 2 197.47 | 608.80 | 331.27 | - 153.62 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 977.10 | 948.42 | 919.74 | 891.06 | 862.38 |
| Tangible assets total | 977.10 | 948.42 | 919.74 | 891.06 | 862.38 |
| Holdings in group member companies | 3 372.26 | 4 622.99 | 4 949.75 | 4 945.20 | 4 717.34 |
| Investments total | 3 372.26 | 4 622.99 | 4 949.75 | 4 945.20 | 4 717.34 |
| Non-curr. owed by group member comp. | 3 542.30 | ||||
| Long term receivables total | 3 542.30 | ||||
| Inventories total | |||||
| Current trade debtors | 168.39 | ||||
| Current amounts owed by group member comp. | 789.70 | 1 266.66 | 2 353.66 | 2 524.00 | 1 368.07 |
| Prepayments and accrued income | 1.61 | 8.51 | 110.27 | 115.64 | 8.04 |
| Current other receivables | 74.53 | 83.18 | 61.75 | 48.44 | 49.88 |
| Short term receivables total | 1 034.24 | 1 358.34 | 2 525.69 | 2 688.09 | 1 425.99 |
| Cash and bank deposits | 61.83 | 3 473.66 | 70.69 | 158.56 | |
| Cash and cash equivalents | 61.83 | 3 473.66 | 70.69 | 158.56 | |
| Balance sheet total (assets) | 8 987.73 | 10 403.41 | 8 395.18 | 8 595.04 | 7 164.27 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 |
| Shares repurchased | 750.00 | 2 000.00 | 600.00 | 300.00 | 5 946.40 |
| Other reserves | 546.09 | 1 796.82 | 2 123.58 | 2 119.03 | |
| Retained earnings | 5 691.38 | 2 765.42 | 4 302.25 | 4 359.45 | 553.62 |
| Profit of the financial year | 860.44 | 2 197.47 | 608.80 | 331.27 | - 153.62 |
| Shareholders equity total | 8 447.92 | 9 359.72 | 8 234.63 | 7 709.75 | 6 946.40 |
| Provisions | 3.03 | 1.11 | 1.91 | 3.23 | 1.45 |
| Non-current deferred tax liabilities | 15.23 | 45.68 | |||
| Non-current liabilities total | 15.23 | 45.68 | |||
| Current loans from credit institutions | 285.75 | 11.52 | 9.42 | 97.10 | 30.96 |
| Current trade creditors | 157.26 | 83.84 | 56.05 | 76.23 | 72.31 |
| Current owed to participating | 3.03 | 1.02 | 0.56 | ||
| Current owed to group member | 25.10 | 762.93 | 617.38 | 25.63 | |
| Short-term deferred tax liabilities | 2.37 | 36.70 | |||
| Other non-interest bearing current liabilities | 50.41 | 137.60 | 90.80 | 54.64 | 86.96 |
| Current liabilities total | 521.55 | 996.91 | 158.64 | 882.06 | 216.42 |
| Balance sheet total (liabilities) | 8 987.73 | 10 403.41 | 8 395.18 | 8 595.04 | 7 164.27 |
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.