Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -5.75 | -6.25 | -6.25 | -6.25 | -6.56 |
| EBIT | -5.75 | -6.25 | -6.25 | -6.25 | -6.56 |
| Other financial expenses | -0.32 | -0.22 | -0.31 | -0.25 | -0.35 |
| Net income from associates (fin.) | - 213.86 | 6.84 | - 162.14 | 97.42 | -3.27 |
| Pre-tax profit | - 219.93 | 0.36 | - 168.70 | 90.92 | -10.18 |
| Net earnings | - 219.93 | 0.36 | - 168.70 | 90.92 | -10.18 |
Assets (kDKK)
| 2020 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Participating interests | 67.98 | 3.27 |
| Investments total | 67.98 | 3.27 |
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Balance sheet total (assets) | 67.98 | 3.27 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 157.74 | - 377.67 | - 377.30 | - 546.00 | - 455.08 |
| Profit of the financial year | - 219.93 | 0.36 | - 168.70 | 90.92 | -10.18 |
| Shareholders equity total | - 252.67 | - 252.30 | - 421.00 | - 330.08 | - 340.26 |
| Provisions | 188.86 | 94.16 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 5.99 | 6.40 | 6.50 | ||
| Other non-interest bearing current liabilities | 57.82 | 313.89 | 326.84 | 326.84 | 340.26 |
| Current liabilities total | 63.81 | 320.29 | 326.84 | 333.34 | 340.26 |
| Balance sheet total (liabilities) | 67.98 | 3.27 |
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.