Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 17.60 | - 160.96 | 94.35 | 108.89 | - 285.22 |
External services | -5.42 | -5.42 | -5.13 | -5.13 | -6.13 |
Gross profit | 12.17 | - 166.38 | 89.22 | 103.76 | - 291.34 |
EBIT | 12.17 | - 166.38 | 89.22 | 103.76 | - 291.34 |
Other financial expenses | -12.31 | -0.00 | -0.00 | -0.00 | |
Pre-tax profit | -0.14 | - 166.38 | 89.22 | 103.76 | - 291.34 |
Net earnings | -0.14 | - 166.38 | 89.22 | 103.76 | - 291.34 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Participating interests | 2 439.04 | 2 278.09 | 2 372.44 | 2 481.32 | 2 196.11 |
Investments total | 2 439.04 | 2 278.09 | 2 372.44 | 2 481.32 | 2 196.11 |
Long term receivables total | |||||
Inventories total | |||||
Short term receivables total | |||||
Cash and bank deposits | 0.15 | 0.32 | 0.32 | 0.32 | 0.31 |
Cash and cash equivalents | 0.15 | 0.32 | 0.32 | 0.32 | 0.31 |
Balance sheet total (assets) | 2 439.19 | 2 278.41 | 2 372.76 | 2 481.64 | 2 196.42 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Other reserves | 1 713.04 | 1 552.09 | 1 807.39 | 1 755.32 | 1 470.11 |
Retained earnings | -36.74 | 124.07 | - 297.61 | - 156.32 | 232.65 |
Profit of the financial year | -0.14 | - 166.38 | 89.22 | 103.76 | - 291.34 |
Shareholders equity total | 1 801.16 | 1 634.78 | 1 724.00 | 1 827.76 | 1 536.42 |
Non-current liabilities total | |||||
Current trade creditors | 5.00 | 5.00 | 5.00 | ||
Other non-interest bearing current liabilities | 638.03 | 643.63 | 643.75 | 648.88 | 655.00 |
Current liabilities total | 638.03 | 643.63 | 648.75 | 653.88 | 660.00 |
Balance sheet total (liabilities) | 2 439.19 | 2 278.41 | 2 372.76 | 2 481.64 | 2 196.42 |
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.