PARKEN Sport & Entertainment A/S
CSE:PARKEN.CO
129 (DKK) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) DKK.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2005 | 2004 | 2003 | 2002 | 2001 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||
Current Assets: | |||||||||||||||||||||
Cash & Cash Equivalents
| 135.179 | 28.53 | 23.034 | 84.47 | 37.897 | 27.458 | 12.604 | 34.957 | 15.387 | 41.802 | 69.181 | 27.24 | 31.062 | 18.428 | 172.607 | 122.554 | 53.651 | 22.561 | 41.758 | 21.399 | 44.151 |
Short Term Investments
| 641.053 | 0 | -683.692 | -635.662 | -631.446 | -615.258 | -552.408 | -532.429 | -526.432 | 0 | 0 | 0 | -408.313 | -452.513 | 9 | 7.95 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 135.179 | 28.53 | 23.034 | 84.47 | 37.897 | 27.458 | 12.604 | 34.957 | 15.387 | 41.802 | 69.181 | 27.24 | 31.062 | 18.428 | 181.607 | 130.504 | 53.651 | 22.561 | 41.758 | 21.399 | 44.151 |
Net Receivables
| 367.201 | 187.211 | 0 | 105.884 | 209.999 | 141.087 | 126.724 | 172.634 | 51.63 | 41.212 | 105.689 | 0 | 0 | 0 | 0 | -199.227 | 107.817 | 127.151 | 0 | 0 | 0 |
Inventory
| 99.332 | 87.121 | 67.82 | 245.545 | 82.899 | 79.293 | 81.274 | 79.161 | 84.481 | 94.47 | 85.796 | 85.71 | 83.344 | 102.914 | 106.147 | 315.647 | 17.187 | 14.446 | 0 | 0 | 0 |
Other Current Assets
| 21.795 | 40.57 | 0 | 71.638 | 14.693 | 63.408 | 24.424 | 6.599 | 35.785 | 31.844 | 34.129 | 73.95 | 74.619 | 9.999 | 9.086 | 506.432 | 13.265 | 51.429 | 198.011 | 215.33 | 114.335 |
Total Current Assets
| 623.507 | 343.432 | 263.227 | 507.537 | 345.488 | 311.246 | 245.026 | 293.351 | 187.283 | 209.328 | 294.795 | 186.9 | 189.025 | 226.397 | 393.754 | 952.583 | 191.92 | 215.587 | 251.257 | 236.729 | 158.486 |
Non-Current Assets: | |||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,809.72 | 1,790.807 | 1,596.329 | 1,458.3 | 1,356.133 | 1,377.178 | 1,626.909 | 1,617.345 | 1,632.282 | 1,627.107 | 1,613.06 | 1,648.717 | 1,618.999 | 1,602.177 | 1,638.537 | 1,252.064 | 477.222 | 455.102 | 424.094 | 271.141 | 270.672 |
Goodwill
| 80.344 | 80.344 | 80.344 | 80.344 | 81.589 | 81.589 | 146.279 | 145.354 | 265.354 | 265.354 | 293.279 | 293.279 | 293.279 | 286.341 | 288.534 | 0 | 82.518 | 80.02 | 79.658 | 8.903 | 7.529 |
Intangible Assets
| 273.024 | 244.454 | 161.095 | 188.12 | 257.688 | 171.089 | 211.797 | 154.054 | 134.015 | 133.832 | 69.722 | 94.081 | 97.991 | 87.329 | 128.148 | 0 | 5.007 | 3.908 | 4.093 | 4.819 | 0 |
Goodwill and Intangible Assets
| 353.368 | 324.798 | 241.439 | 268.464 | 339.277 | 252.678 | 358.076 | 299.408 | 399.369 | 399.186 | 363.001 | 387.36 | 391.27 | 373.67 | 416.682 | 650.254 | 87.525 | 83.928 | 83.751 | 13.722 | 7.529 |
Long Term Investments
| 0.013 | 0.013 | 683.705 | 635.808 | 632.032 | 615.96 | 557.386 | 532.463 | 526.466 | 0.034 | 0.168 | 0 | 415.813 | 460.013 | -1.5 | 4.995 | 392.837 | 357.289 | 0 | 0 | 0 |
Tax Assets
| 0 | -0.013 | -683.705 | -635.808 | -632.032 | -615.96 | -557.386 | -532.463 | -526.466 | -0.034 | -0.168 | 0.034 | 1.28 | 1.348 | 3.063 | 0 | 5.585 | 2.994 | 0 | 0 | 0 |
Other Non-Current Assets
| 641.066 | 718.35 | 683.705 | 635.808 | 632.032 | 615.96 | 587.51 | 562.04 | 553.391 | 460.687 | 440.825 | 435.981 | 21.901 | 19.098 | 461.654 | 337.504 | 100.56 | 56.62 | 385.52 | 405.298 | 389.244 |
Total Non-Current Assets
| 2,804.167 | 2,833.955 | 2,521.473 | 2,362.572 | 2,327.442 | 2,245.816 | 2,572.495 | 2,478.793 | 2,585.042 | 2,486.98 | 2,416.886 | 2,472.092 | 2,449.263 | 2,456.306 | 2,518.436 | 2,244.817 | 1,063.729 | 955.933 | 893.365 | 690.161 | 667.445 |
Total Assets
| 3,427.674 | 3,177.387 | 2,784.7 | 2,870.109 | 2,672.93 | 2,557.062 | 2,817.521 | 2,772.144 | 2,772.325 | 2,696.308 | 2,711.681 | 2,658.992 | 2,638.288 | 2,682.703 | 2,912.19 | 3,197.4 | 1,255.649 | 1,171.52 | 1,144.622 | 926.89 | 825.931 |
Liabilities & Equity: | |||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||
Account Payables
| 79.443 | 61.674 | 48.737 | 88.933 | 51.522 | 48.621 | 63.181 | 56.525 | 54.46 | 72.794 | 36.468 | 48.961 | 43.678 | 177.852 | 54.641 | 259.69 | 25.238 | 31.613 | 17.68 | 12.878 | 31.259 |
Short Term Debt
| 95.794 | 103.967 | 209.725 | 86.705 | 85.124 | 171.128 | 135.311 | 64.728 | 142.712 | 119.78 | 124.56 | 116.977 | 76.258 | 36.983 | 1,101.007 | 964.921 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 17.679 | 36.111 | 74.63 | 55.771 | 19.145 | 35.997 | 25.527 | 23.315 | 20.751 | 16.728 | 25.676 | 25.699 | 0 | 5.543 | 5.842 | 7.038 | 0.131 | 5.013 | 11.651 | 0.504 | 4.851 |
Deferred Revenue
| 0 | 102.358 | 94.685 | 104.943 | 63.436 | 61.977 | 46.965 | 0 | 0 | 0 | 0 | 0 | 9.092 | 5.543 | 19.815 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 382.622 | 301.95 | 140.698 | 217.624 | 247.11 | 153.849 | 227.177 | 179.862 | 155.215 | 140.734 | 112.471 | 113.853 | 123.788 | 46.332 | 172.891 | 63.545 | 549.495 | 228.676 | 315.983 | 174.361 | 47.74 |
Total Current Liabilities
| 575.538 | 503.702 | 568.475 | 449.033 | 402.901 | 474.638 | 451.196 | 324.43 | 373.138 | 350.036 | 299.175 | 305.49 | 243.724 | 266.71 | 1,334.381 | 1,301.779 | 574.864 | 265.302 | 345.314 | 187.743 | 83.85 |
Non-Current Liabilities: | |||||||||||||||||||||
Long Term Debt
| 1,224.663 | 1,295.4 | 1,201.105 | 1,391.495 | 951.021 | 660.787 | 674.133 | 735.317 | 1,046.651 | 646.585 | 821.712 | 886.18 | 1,178.992 | 1,435.302 | 1,095.497 | 1,196.791 | 137.618 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 13.125 | 159.216 | 22.246 | 189.329 | 241.599 | 245.973 | 240.183 | 281.022 | 195.768 | 261.672 | 33.761 | 0 | 4.1 | 35.736 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 265.549 | 269.233 | 211.071 | 177.371 | 233.506 | 210.461 | 200.215 | 175.605 | 129.833 | 135.653 | 146.449 | 114.961 | 116.553 | 0 | 112.412 | 126.319 | 75.247 | 54.639 | 45.264 | 18.153 | 13.126 |
Other Non-Current Liabilities
| 85.136 | 72.057 | 40.873 | 40.413 | 216.348 | 14.912 | 14.854 | 13.194 | 12.113 | 15.812 | 10.496 | 8.058 | 7.364 | 161.655 | 47.345 | 33.423 | 17.385 | 304.063 | 261.87 | 264.497 | 265.113 |
Total Non-Current Liabilities
| 1,575.348 | 1,636.69 | 1,466.174 | 1,768.495 | 1,423.121 | 1,264.818 | 1,372.4 | 1,416.062 | 1,428.78 | 1,360.094 | 1,370.193 | 1,532.543 | 1,585.166 | 1,596.957 | 1,259.354 | 1,344.405 | 230.25 | 358.702 | 307.134 | 282.65 | 278.239 |
Total Liabilities
| 2,150.886 | 2,140.392 | 2,034.649 | 2,217.528 | 1,826.022 | 1,739.456 | 1,823.596 | 1,740.492 | 1,801.918 | 1,710.13 | 1,669.368 | 1,838.033 | 1,828.89 | 1,863.667 | 2,593.735 | 2,646.184 | 805.114 | 624.004 | 652.448 | 470.393 | 362.089 |
Equity: | |||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.595 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 197.504 | 197.504 | 197.504 | 197.504 | 197.504 | 197.504 | 197.504 | 197.504 | 197.504 | 197.504 | 197.504 | 197.504 | 197.504 | 197.504 | 49.376 | 49.376 | 49.376 | 49.376 | 49.376 | 49.376 | 49.376 |
Retained Earnings
| 98.752 | 759.791 | 567.563 | 515.938 | 745.502 | 692.671 | 884.849 | 391.897 | 424.12 | 458.536 | 451.817 | 277.507 | 236.198 | 162.007 | 119.956 | 0 | 324.227 | 428.059 | 396.934 | 101.933 | 91.732 |
Accumulated Other Comprehensive Income/Loss
| 29.45 | 30.878 | -55.531 | -85.789 | -98.316 | -72.569 | -88.428 | -33.595 | -127.063 | -145.708 | -82.854 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 897.494 | 0 | 0 | 0 | 0 | 0 | -24.688 | 408.656 | 475.846 | 475.846 | 475.846 | 345.948 | 375.696 | 459.525 | 150.968 | 46.222 | 52.813 | 29.491 | 0 | 328.903 | 320.591 |
Total Shareholders Equity
| 1,223.2 | 988.173 | 709.536 | 627.653 | 844.69 | 817.606 | 993.925 | 1,031.652 | 970.407 | 986.178 | 1,042.313 | 820.959 | 809.398 | 819.036 | 318.455 | 551.023 | 426.416 | 506.926 | 446.31 | 455.569 | 461.699 |
Total Equity
| 1,276.788 | 1,036.995 | 750.051 | 652.581 | 846.908 | 817.606 | 993.925 | 1,031.652 | 970.407 | 986.178 | 1,042.313 | 820.959 | 809.398 | 819.036 | 318.455 | 551.216 | 450.535 | 527.221 | 462.438 | 456.497 | 463.842 |
Total Liabilities & Shareholders Equity
| 3,427.674 | 3,177.387 | 2,784.7 | 2,870.109 | 2,672.93 | 2,557.062 | 2,817.521 | 2,772.144 | 2,772.325 | 2,696.308 | 2,711.681 | 2,658.992 | 2,638.288 | 2,682.703 | 2,912.19 | 3,197.4 | 1,255.649 | 1,171.52 | 462.438 | 926.89 | 825.931 |