Income statement (kDKK)
| 2019 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| External services | -0.40 | |||
| Gross profit | -0.40 | -0.91 | -1.60 | |
| EBIT | -0.40 | 40.16 | -0.91 | -1.60 |
| Other financial income | 0.96 | 0.81 | ||
| Other financial expenses | -0.02 | -0.01 | -0.00 | |
| Income from other inv. held as non-curr. assets | 0.07 | -1.03 | -13.58 | -1.48 |
| Pre-tax profit | -0.33 | 39.11 | -13.54 | -2.27 |
| Net earnings | -0.33 | 39.11 | -13.54 | -2.27 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 21.25 | 21.25 | 20.59 | 20.59 | 20.59 |
| Investments total | 21.25 | 21.25 | 20.59 | 20.59 | 20.59 |
| Non-current loans receivable | 38.89 | 26.28 | 18.07 | ||
| Long term receivables total | 38.89 | 26.28 | 18.07 | ||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 0.02 | 0.02 | 0.91 | ||
| Cash and cash equivalents | 0.02 | 0.02 | 0.91 | ||
| Balance sheet total (assets) | 21.27 | 21.27 | 60.38 | 46.87 | 38.66 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -0.33 | -40.33 | -1.22 | -14.75 | |
| Profit of the financial year | -0.33 | 39.11 | -13.54 | -2.27 | |
| Shareholders equity total | -0.33 | -0.33 | 38.78 | 25.25 | 22.98 |
| Non-current loans from credit institutions | 0.02 | 0.08 | |||
| Non-current owed to group member | 21.60 | 21.60 | 21.60 | 21.60 | 15.60 |
| Non-current liabilities total | 21.60 | 21.60 | 21.60 | 21.62 | 15.68 |
| Current liabilities total | |||||
| Balance sheet total (liabilities) | 21.27 | 21.27 | 60.38 | 46.87 | 38.66 |
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.