Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -15.60 | -20.34 | -26.25 | -20.23 | -37.25 |
| EBIT | -15.60 | -20.34 | -26.25 | -20.23 | -37.25 |
| Other financial income | 2.65 | ||||
| Other financial expenses | - 420.06 | - 618.04 | - 802.27 | - 964.09 | - 344.92 |
| Income from other inv. held as non-curr. assets | 782.40 | 214.77 | 8 163.85 | 6 924.15 | 2 245.99 |
| Pre-tax profit | 346.75 | - 423.60 | 7 335.32 | 5 939.83 | 1 866.47 |
| Net earnings | 346.75 | - 423.60 | 7 335.32 | 5 939.83 | 1 866.47 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 12 707.45 | 20 468.60 | 29 438.46 | 42 342.95 | 58 676.76 |
| Long term receivables total | 12 707.45 | 20 468.60 | 29 438.46 | 42 342.95 | 58 676.76 |
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 28.15 | 9.93 | 59.98 | 434.19 | 610.15 |
| Cash and cash equivalents | 28.15 | 9.93 | 59.98 | 434.19 | 610.15 |
| Balance sheet total (assets) | 12 735.60 | 20 478.53 | 29 498.44 | 42 777.14 | 59 286.92 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 90.87 | 437.62 | 14.02 | 7 349.34 | 13 289.16 |
| Profit of the financial year | 346.75 | - 423.60 | 7 335.32 | 5 939.83 | 1 866.47 |
| Shareholders equity total | 487.62 | 64.02 | 7 399.34 | 13 339.16 | 15 205.63 |
| Non-current owed to group member | 12 239.68 | 20 408.98 | 22 089.59 | 27 990.96 | 43 496.77 |
| Non-current liabilities total | 12 239.68 | 20 408.98 | 22 089.59 | 27 990.96 | 43 496.77 |
| Current trade creditors | 8.30 | 5.53 | 9.52 | 9.52 | 9.52 |
| Other non-interest bearing current liabilities | 1 437.50 | 575.00 | |||
| Current liabilities total | 8.30 | 5.53 | 9.52 | 1 447.02 | 584.52 |
| Balance sheet total (liabilities) | 12 735.60 | 20 478.53 | 29 498.44 | 42 777.14 | 59 286.92 |
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.