Income statement (kDKK)
| 2020 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -5.15 | 9.92 |
| EBIT | -5.15 | 9.92 |
| Other financial expenses | -0.09 | |
| Reduction non-current investment assets | -10.00 | |
| Pre-tax profit | -5.15 | -0.17 |
| Net earnings | -5.15 | -0.17 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 100.00 | 100.00 | 100.00 | 90.00 | 90.00 |
| Investments total | 100.00 | 100.00 | 100.00 | 90.00 | 90.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 50.00 | 50.00 | 50.00 | ||
| Short term receivables total | 50.00 | 50.00 | 50.00 | ||
| Balance sheet total (assets) | 150.00 | 150.00 | 150.00 | 90.00 | 90.00 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -10.00 | -15.15 | -15.15 | -15.15 | -15.32 |
| Profit of the financial year | -5.15 | -0.17 | |||
| Shareholders equity total | 34.85 | 34.85 | 34.85 | 34.68 | 34.68 |
| Non-current liabilities total | |||||
| Current owed to group member | 100.00 | 100.00 | 100.00 | 50.00 | 50.00 |
| Other non-interest bearing current liabilities | 15.15 | 15.15 | 15.15 | 5.32 | 5.32 |
| Current liabilities total | 115.15 | 115.15 | 115.15 | 55.32 | 55.32 |
| Balance sheet total (liabilities) | 150.00 | 150.00 | 150.00 | 90.00 | 90.00 |
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.