Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | |||||
| EBIT | |||||
| Net income from associates (fin.) | -15.95 | 29.28 | 24.42 | 9.14 | 17.26 |
| Pre-tax profit | -15.95 | 29.28 | 24.42 | 9.14 | 17.26 |
| Net earnings | -15.95 | 29.28 | 24.42 | 9.14 | 17.26 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 58.60 | 87.88 | 93.87 | 84.57 | 101.83 |
| Investments total | 58.60 | 87.88 | 93.87 | 84.57 | 101.83 |
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Balance sheet total (assets) | 58.60 | 87.88 | 93.87 | 84.57 | 101.83 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 205.72 | - 221.67 | - 192.38 | - 167.96 | - 158.82 |
| Profit of the financial year | -15.95 | 29.28 | 24.42 | 9.14 | 17.26 |
| Shareholders equity total | -96.67 | -67.38 | -42.96 | -33.83 | -16.57 |
| Non-current liabilities total | |||||
| Current owed to participating | 155.27 | 136.83 | 118.40 | 118.40 | |
| Other non-interest bearing current liabilities | 155.27 | ||||
| Liabilities of non-current assets for sale | 155.27 | ||||
| Current liabilities total | 310.53 | 155.27 | 136.83 | 118.40 | 118.40 |
| Balance sheet total (liabilities) | 213.87 | 87.88 | 93.87 | 84.57 | 101.83 |
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.