Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 200.40 | -17.73 | -15.35 | 36.26 | -3.96 |
| EBIT | - 200.40 | -17.73 | -15.35 | 36.26 | -3.96 |
| Other financial expenses | -0.02 | -0.54 | -0.12 | -0.34 | -0.59 |
| Net income from associates (fin.) | 270.30 | ||||
| Pre-tax profit | - 200.42 | 252.03 | -15.47 | 35.91 | -4.56 |
| Income taxes | -15.27 | ||||
| Net earnings | - 200.42 | 236.76 | -15.47 | 35.91 | -4.56 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 270.30 | 272.30 | 318.68 | 289.17 | |
| Current other receivables | 8.26 | ||||
| Current deferred tax assets | 2.00 | 2.00 | |||
| Short term receivables total | 8.26 | 272.30 | 274.30 | 318.68 | 289.17 |
| Cash and bank deposits | 1.48 | 1.47 | 1.65 | 1.30 | 16.03 |
| Cash and cash equivalents | 1.48 | 1.47 | 1.65 | 1.30 | 16.03 |
| Balance sheet total (assets) | 9.75 | 273.76 | 275.95 | 319.98 | 305.19 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 210.17 | 9.75 | 206.51 | 191.03 | 226.94 |
| Profit of the financial year | - 200.42 | 236.76 | -15.47 | 35.91 | -4.56 |
| Shareholders equity total | 9.75 | 246.51 | 231.03 | 266.94 | 262.38 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.00 | 5.00 | 5.00 | ||
| Current owed to group member | 3.50 | ||||
| Other non-interest bearing current liabilities | 27.26 | 39.92 | 48.04 | 34.31 | |
| Current liabilities total | 27.26 | 44.92 | 53.03 | 42.81 | |
| Balance sheet total (liabilities) | 9.75 | 273.76 | 275.95 | 319.98 | 305.19 |
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.