Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -7.73 | -8.44 | -4.69 | -6.98 |
| EBIT | -7.73 | -8.44 | -4.69 | -6.98 |
| Other financial income | 100.00 | 329.61 | 501.97 | |
| Other financial expenses | -0.05 | -1.09 | -1.71 | |
| Pre-tax profit | -7.73 | 91.51 | 323.83 | 493.28 |
| Net earnings | -7.73 | 91.51 | 323.83 | 493.28 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Participating interests | 70.00 | 70.00 | 70.00 | 70.00 |
| Investments total | 70.00 | 70.00 | 70.00 | 70.00 |
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 0.00 | |||
| Short term receivables total | 0.00 | |||
| Cash and bank deposits | 0.10 | 0.49 | 267.88 | 431.09 |
| Cash and cash equivalents | 0.10 | 0.49 | 267.88 | 431.09 |
| Balance sheet total (assets) | 70.10 | 70.49 | 337.88 | 501.10 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Share capital | 0.10 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 57.90 | |||
| Retained earnings | -65.63 | -30.61 | -94.68 | |
| Profit of the financial year | -7.73 | 91.51 | 323.83 | 493.28 |
| Shareholders equity total | -7.63 | 65.89 | 333.22 | 496.50 |
| Non-current liabilities total | ||||
| Other non-interest bearing current liabilities | 77.73 | 4.60 | 4.66 | 4.60 |
| Current liabilities total | 77.73 | 4.60 | 4.66 | 4.60 |
| Balance sheet total (liabilities) | 70.10 | 70.49 | 337.88 | 501.10 |
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.