Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -26.60 | -54.00 | -68.56 |
| EBIT | -26.60 | -54.00 | -68.56 |
| Other financial income | 34.65 | 374.52 | 790.23 |
| Other financial expenses | -45.33 | - 367.06 | - 517.54 |
| Pre-tax profit | -37.28 | -46.54 | 204.13 |
| Income taxes | 8.07 | -8.07 | -26.60 |
| Net earnings | -29.21 | -54.61 | 177.53 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Holdings in group member companies | 22.31 | 1 137.79 | 1 510.43 |
| Investments total | 22.31 | 1 137.79 | 1 510.43 |
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 18 835.61 | 18 745.88 | 25 856.83 |
| Current deferred tax assets | 8.07 | ||
| Short term receivables total | 18 843.68 | 18 745.88 | 25 856.83 |
| Cash and bank deposits | 104.30 | 885.20 | 71.38 |
| Cash and cash equivalents | 104.30 | 885.20 | 71.38 |
| Balance sheet total (assets) | 18 970.30 | 20 768.87 | 27 438.64 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 |
| Retained earnings | -29.21 | -83.82 | |
| Profit of the financial year | -29.21 | -54.61 | 177.53 |
| Shareholders equity total | 470.79 | 416.18 | 593.72 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 0.91 | 1.05 | |
| Current trade creditors | 15.00 | 15.00 | 15.00 |
| Current owed to participating | 18 483.59 | 20 336.64 | 26 803.33 |
| Short-term deferred tax liabilities | 26.60 | ||
| Current liabilities total | 18 499.50 | 20 352.68 | 26 844.93 |
| Balance sheet total (liabilities) | 18 970.30 | 20 768.87 | 27 438.64 |
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.