Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -12.00 | -17.00 | -15.00 | -18.00 | -15.59 |
| EBIT | -12.00 | -17.00 | -15.00 | -18.00 | -15.59 |
| Other financial income | 38.00 | 1.00 | 120.00 | 43.00 | 30.29 |
| Other financial expenses | -17.00 | -2.00 | -1.00 | - 155.00 | -6.53 |
| Pre-tax profit | 9.00 | -18.00 | 104.00 | - 130.00 | 8.17 |
| Net earnings | 9.00 | -18.00 | 104.00 | - 130.00 | 8.17 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 1 102.00 | 1 090.00 | 1 213.00 | 1 078.00 | 958.16 |
| Long term receivables total | 1 102.00 | 1 090.00 | 1 213.00 | 1 078.00 | 958.16 |
| Inventories total | |||||
| Current other receivables | 9.00 | 12.31 | |||
| Short term receivables total | 9.00 | 12.31 | |||
| Cash and bank deposits | 35.00 | 14.00 | 6.00 | 9.00 | 28.68 |
| Cash and cash equivalents | 35.00 | 14.00 | 6.00 | 9.00 | 28.68 |
| Balance sheet total (assets) | 1 137.00 | 1 104.00 | 1 219.00 | 1 096.00 | 999.15 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 54.00 | 55.00 | 55.00 | 55.00 | 61.00 |
| Retained earnings | 835.00 | 789.00 | 716.00 | 765.00 | 574.26 |
| Profit of the financial year | 9.00 | -18.00 | 104.00 | - 130.00 | 8.17 |
| Shareholders equity total | 1 098.00 | 1 026.00 | 1 075.00 | 890.00 | 843.44 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 2.00 | 0.50 | |||
| Current trade creditors | 10.00 | 10.00 | 11.35 | ||
| Current owed to participating | 104.00 | ||||
| Other non-interest bearing current liabilities | 39.00 | 78.00 | 30.00 | 194.00 | 143.86 |
| Current liabilities total | 39.00 | 78.00 | 144.00 | 206.00 | 155.71 |
| Balance sheet total (liabilities) | 1 137.00 | 1 104.00 | 1 219.00 | 1 096.00 | 999.15 |
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.