Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -2.50 | -2.25 | -8.94 | -6.63 | |
| Gross profit | -6.25 | -2.50 | -2.25 | -8.94 | -6.63 |
| EBIT | -6.25 | -2.50 | -2.25 | -8.94 | -6.63 |
| Other financial income | 5.23 | 5.08 | |||
| Other financial expenses | -0.45 | -1.57 | -0.06 | ||
| Net income from associates (fin.) | 166.38 | 5.47 | 2.37 | 14.93 | -16.16 |
| Pre-tax profit | 160.13 | 2.97 | -0.33 | 9.66 | -17.77 |
| Income taxes | 1.38 | 0.62 | 0.47 | 1.08 | 0.33 |
| Net earnings | 161.50 | 3.59 | 0.15 | 10.74 | -17.44 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 166.38 | 45.47 | 47.84 | 62.77 | 46.61 |
| Investments total | 166.38 | 45.47 | 47.84 | 62.77 | 46.61 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 119.07 | 104.97 | 104.57 | 107.04 | |
| Current other receivables | 0.56 | 0.00 | |||
| Current deferred tax assets | 50.85 | 0.55 | 11.84 | 12.94 | 8.33 |
| Short term receivables total | 50.85 | 119.62 | 117.37 | 117.51 | 115.37 |
| Cash and bank deposits | 0.00 | 0.00 | 0.03 | 1.56 | 1.57 |
| Cash and cash equivalents | 0.00 | 0.00 | 0.03 | 1.56 | 1.57 |
| Balance sheet total (assets) | 217.23 | 165.09 | 165.24 | 181.84 | 163.54 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 40.00 | 40.00 | 47.84 | 62.77 | 46.61 |
| Retained earnings | -80.00 | 81.50 | 77.26 | 62.48 | 89.37 |
| Profit of the financial year | 161.50 | 3.59 | 0.15 | 10.74 | -17.44 |
| Shareholders equity total | 161.50 | 165.09 | 165.24 | 175.98 | 158.54 |
| Non-current liabilities total | |||||
| Current trade creditors | 4.00 | 5.00 | |||
| Current owed to group member | 6.25 | ||||
| Short-term deferred tax liabilities | 49.48 | 1.86 | |||
| Current liabilities total | 55.73 | 5.86 | 5.00 | ||
| Balance sheet total (liabilities) | 217.23 | 165.09 | 165.24 | 181.84 | 163.54 |
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.