Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 1 705.69 | 6.77 | |||
| External services | -1 705.22 | ||||
| Gross profit | 0.48 | 6.77 | 8.44 | -2.89 | 0.82 |
| EBIT | 0.48 | 6.77 | 8.44 | -2.89 | 0.82 |
| Pre-tax profit | 0.48 | 6.77 | 8.44 | -2.89 | 0.82 |
| Net earnings | 0.48 | 6.77 | 8.44 | -2.89 | 0.82 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Goodwill | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Intangible assets total | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 101.46 | 101.46 | 101.46 | 101.46 | 101.46 |
| Short term receivables total | 101.46 | 101.46 | 101.46 | 101.46 | 101.46 |
| Cash and bank deposits | 59.97 | 21.05 | 29.49 | 26.60 | 25.78 |
| Cash and cash equivalents | 59.97 | 21.05 | 29.49 | 26.60 | 25.78 |
| Balance sheet total (assets) | 661.43 | 622.52 | 630.95 | 628.06 | 627.24 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 82.50 | 82.50 | 82.50 | 82.50 | 82.50 |
| Other reserves | 492.77 | 493.25 | 540.02 | 548.45 | 543.93 |
| Profit of the financial year | 0.48 | 6.77 | 8.44 | -2.89 | 0.82 |
| Shareholders equity total | 575.75 | 582.52 | 630.95 | 628.06 | 627.24 |
| Non-current liabilities total | |||||
| Current trade creditors | 45.69 | ||||
| Current owed to group member | 40.00 | 40.00 | |||
| Current liabilities total | 85.69 | 40.00 | |||
| Balance sheet total (liabilities) | 661.43 | 622.52 | 630.95 | 628.06 | 627.24 |
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.