Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | |||||
| EBIT | |||||
| Other financial income | 9.92 | 8.87 | 8.88 | 21.52 | |
| Other financial expenses | -7.27 | ||||
| Income from other inv. held as non-curr. assets | -67.56 | - 519.08 | |||
| Pre-tax profit | -74.83 | - 509.16 | 8.87 | 8.88 | 21.52 |
| Income taxes | -12.89 | 32.38 | -1.95 | -1.95 | -4.73 |
| Net earnings | -87.72 | - 476.78 | 6.92 | 6.93 | 16.79 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 1 379.08 | ||||
| Long term receivables total | 1 379.08 | ||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 709.40 | 710.39 | 717.31 | 734.10 | |
| Short term receivables total | 709.40 | 710.39 | 717.31 | 734.10 | |
| Balance sheet total (assets) | 1 379.08 | 709.40 | 710.39 | 717.31 | 734.10 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Other reserves | 1 052.28 | ||||
| Retained earnings | 90.69 | 1 055.26 | 578.47 | 585.39 | 592.31 |
| Profit of the financial year | -87.72 | - 476.78 | 6.92 | 6.93 | 16.79 |
| Shareholders equity total | 1 180.26 | 703.47 | 710.39 | 717.31 | 734.10 |
| Non-current liabilities total | |||||
| Current owed to group member | 198.82 | ||||
| Short-term deferred tax liabilities | 5.93 | ||||
| Current liabilities total | 198.82 | 5.93 | |||
| Balance sheet total (liabilities) | 1 379.08 | 709.40 | 710.39 | 717.31 | 734.10 |
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.