Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -10.56 | -13.32 | -13.38 | -13.97 | -14.03 |
| EBIT | -10.56 | -13.32 | -13.38 | -13.97 | -14.03 |
| Other financial income | 9.84 | 10.06 | 10.00 | 10.53 | 25.20 |
| Other financial expenses | -0.24 | -0.55 | -0.82 | -1.11 | -3.33 |
| Pre-tax profit | -0.97 | -3.81 | -4.19 | -4.56 | 7.84 |
| Income taxes | 1.00 | 0.84 | 0.93 | -1.72 | |
| Net earnings | -0.97 | -2.81 | -3.35 | -3.63 | 6.11 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 443.93 | 453.99 | 464.00 | 474.52 | 499.72 |
| Current deferred tax assets | 1.00 | 1.00 | 1.00 | ||
| Short term receivables total | 443.93 | 454.99 | 465.00 | 475.52 | 499.72 |
| Balance sheet total (assets) | 443.93 | 454.99 | 465.00 | 475.52 | 499.72 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | -78.09 | -79.06 | -81.86 | -85.22 | -88.85 |
| Profit of the financial year | -0.97 | -2.81 | -3.35 | -3.63 | 6.11 |
| Shareholders equity total | 420.94 | 418.14 | 414.78 | 411.15 | 417.26 |
| Non-current liabilities total | |||||
| Current trade creditors | 10.00 | 10.70 | 10.70 | 10.70 | 10.70 |
| Current owed to group member | 12.99 | 26.16 | 39.51 | 53.67 | 70.03 |
| Short-term deferred tax liabilities | 1.72 | ||||
| Current liabilities total | 22.99 | 36.86 | 50.21 | 64.37 | 82.46 |
| Balance sheet total (liabilities) | 443.93 | 454.99 | 465.00 | 475.52 | 499.72 |
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.