Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 0.60 | 12.82 |
| EBIT | 0.60 | 12.82 |
| Other financial expenses | -1.77 | |
| Pre-tax profit | 0.60 | 11.05 |
| Net earnings | 0.60 | 11.05 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 50.00 | 51.00 | 50.00 | 50.00 | 50.00 |
| Investments total | 50.00 | 51.00 | 50.00 | 50.00 | 50.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 31.82 | ||||
| Current other receivables | 0.00 | 0.00 | 0.00 | ||
| Short term receivables total | 0.00 | 0.00 | 31.82 | ||
| Balance sheet total (assets) | 50.00 | 51.00 | 50.00 | 50.00 | 81.82 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 125.00 | - 125.00 | - 125.00 | - 125.00 | - 124.40 |
| Profit of the financial year | 0.60 | 11.05 | |||
| Shareholders equity total | 0.60 | 11.65 | |||
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 50.00 | 51.00 | 50.00 | 49.40 | 70.17 |
| Current liabilities total | 50.00 | 51.00 | 50.00 | 49.40 | 70.17 |
| Balance sheet total (liabilities) | 50.00 | 51.00 | 50.00 | 50.00 | 81.82 |
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.