Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -3.75 | -3.75 | -0.03 | -3.77 | |
| EBIT | -3.75 | -3.75 | -0.03 | -3.77 | |
| Other financial expenses | -0.12 | -0.10 | -0.98 | ||
| Net income from associates (fin.) | -50.00 | -21.64 | 51.59 | -54.96 | |
| Pre-tax profit | -50.00 | -3.75 | -25.51 | 51.46 | -59.70 |
| Income taxes | 1.46 | -5.10 | |||
| Net earnings | -50.00 | -3.75 | -25.51 | 52.92 | -64.80 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 54.96 | ||||
| Participating interests | 3.36 | ||||
| Investments total | 3.36 | 54.96 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 750.00 | 750.00 | 750.00 | 746.28 | 727.42 |
| Current owed by particip. interest comp. | 107.41 | 369.31 | 462.99 | ||
| Current other receivables | 5.07 | ||||
| Short term receivables total | 750.00 | 750.00 | 857.41 | 1 120.66 | 1 190.41 |
| Cash and bank deposits | 0.01 | ||||
| Cash and cash equivalents | 0.01 | ||||
| Balance sheet total (assets) | 750.00 | 750.00 | 860.77 | 1 175.62 | 1 190.41 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 800.00 | 800.00 | 800.00 | 800.00 | 800.00 |
| Retained earnings | -50.00 | -53.75 | -79.26 | -26.34 | |
| Profit of the financial year | -50.00 | -3.75 | -25.51 | 52.92 | -64.80 |
| Shareholders equity total | 750.00 | 746.25 | 720.74 | 773.66 | 708.86 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.13 | 0.00 | |||
| Current owed to participating | 3.75 | 139.91 | 401.96 | 481.43 | |
| Other non-interest bearing current liabilities | 0.13 | ||||
| Current liabilities total | 3.75 | 140.04 | 401.96 | 481.56 | |
| Balance sheet total (liabilities) | 750.00 | 750.00 | 860.77 | 1 175.62 | 1 190.41 |
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.