Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -8.38 | -8.13 | -7.13 | -7.25 | -9.91 |
| Gross profit | -8.38 | -8.13 | -7.13 | -7.25 | -9.91 |
| EBIT | -8.38 | -8.13 | -7.13 | -7.25 | -9.91 |
| Other financial income | 59.90 | 70.71 | |||
| Other financial expenses | -82.68 | - 113.90 | -84.28 | -79.16 | - 185.29 |
| Income from other inv. held as non-curr. assets | 16.31 | 11.89 | 11.80 | ||
| Pre-tax profit | -74.74 | - 110.13 | -79.61 | -26.51 | - 124.49 |
| Net earnings | -74.74 | - 110.13 | -79.61 | -26.51 | - 124.49 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 556.25 | 556.25 | 556.25 | 556.25 | 556.25 |
| Non-current other receivables | 2 831.63 | 2 784.30 | 2 594.49 | 2 203.64 | 1 743.07 |
| Long term receivables total | 3 387.88 | 3 340.55 | 3 150.74 | 2 759.89 | 2 299.32 |
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 158.82 | 598.28 | |||
| Cash and cash equivalents | 158.82 | 598.28 | |||
| Balance sheet total (assets) | 3 387.88 | 3 340.55 | 3 150.74 | 2 918.70 | 2 897.60 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | - 176.22 | - 250.96 | - 361.09 | - 440.70 | - 467.21 |
| Profit of the financial year | -74.74 | - 110.13 | -79.61 | -26.51 | - 124.49 |
| Shareholders equity total | 249.04 | 138.91 | 59.30 | 32.79 | -91.70 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1 103.12 | 1 125.30 | 265.04 | ||
| Current trade creditors | 5.13 | 5.13 | 5.13 | 5.13 | 5.13 |
| Current owed to participating | 2 030.60 | 2 071.21 | 2 821.27 | 2 880.79 | 2 984.18 |
| Current liabilities total | 3 138.84 | 3 201.64 | 3 091.43 | 2 885.91 | 2 989.30 |
| Balance sheet total (liabilities) | 3 387.88 | 3 340.55 | 3 150.74 | 2 918.70 | 2 897.60 |
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.