Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -9.74 | -12.04 | 9.07 | -2.04 | -5.90 |
| EBIT | -9.74 | -12.04 | 9.07 | -2.04 | -5.90 |
| Other financial income | 11.14 | 10.70 | 12.75 | 14.72 | |
| Other financial expenses | -0.40 | -2.91 | -17.36 | -7.80 | -8.62 |
| Pre-tax profit | -10.14 | -3.81 | 2.41 | 2.91 | 0.20 |
| Net earnings | -10.14 | -3.81 | 2.41 | 2.91 | 0.20 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 251.62 | 1 357.29 | 333.72 | 342.91 | |
| Current amounts owed by group member comp. | 316.49 | ||||
| Current other receivables | 306.47 | 184.05 | 1 523.70 | 666.52 | |
| Short term receivables total | 1 558.09 | 1 541.34 | 1 857.42 | 1 009.43 | 316.49 |
| Cash and bank deposits | 12.31 | 20.92 | 14.47 | 5.00 | 15.91 |
| Cash and cash equivalents | 12.31 | 20.92 | 14.47 | 5.00 | 15.91 |
| Balance sheet total (assets) | 1 570.40 | 1 562.25 | 1 871.89 | 1 014.43 | 332.40 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 130.39 | 120.25 | 116.44 | 118.84 | 121.75 |
| Profit of the financial year | -10.14 | -3.81 | 2.41 | 2.91 | 0.20 |
| Shareholders equity total | 320.25 | 316.44 | 318.84 | 321.75 | 321.95 |
| Non-current liabilities total | |||||
| Current owed to group member | 1 245.15 | 1 240.82 | 1 548.04 | 684.88 | |
| Other non-interest bearing current liabilities | 5.00 | 5.00 | 5.00 | 7.80 | 10.45 |
| Current liabilities total | 1 250.15 | 1 245.82 | 1 553.04 | 692.68 | 10.45 |
| Balance sheet total (liabilities) | 1 570.40 | 1 562.25 | 1 871.89 | 1 014.43 | 332.40 |
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.