Didn't find the company you were looking for? Our full system contains all Danish companies, including comprehensive credit risk reports. Register here to get started.
You can find text and video tutorials here that explain how to use our system.
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 127.67 | - 150.67 | -60.32 | 53.72 | 123.42 |
| Total depreciation | -3.18 | -6.02 | -8.86 | ||
| Reduction in value of non-current assets | - 200.00 | ||||
| EBIT | 124.49 | - 356.69 | -69.18 | 53.72 | 123.42 |
| Other financial expenses | -41.17 | -44.45 | -35.44 | -36.00 | -34.23 |
| Pre-tax profit | 83.32 | - 401.14 | - 104.62 | 17.72 | 89.20 |
| Income taxes | -18.33 | 88.26 | 23.02 | -3.89 | -19.60 |
| Net earnings | 64.99 | - 312.89 | -81.59 | 13.83 | 69.60 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 4 200.00 | 4 000.00 | 4 000.00 | 4 000.00 | 4 000.00 |
| Machinery and equipment | 14.88 | 8.86 | |||
| Tangible assets total | 4 214.88 | 4 008.86 | 4 000.00 | 4 000.00 | 4 000.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 12.00 | ||||
| Current other receivables | 15.00 | 65.95 | 121.63 | 116.69 | 110.51 |
| Current deferred tax assets | 36.17 | 126.08 | 110.99 | 17.17 | |
| Short term receivables total | 51.17 | 204.03 | 232.62 | 133.87 | 110.51 |
| Balance sheet total (assets) | 4 266.05 | 4 212.89 | 4 232.62 | 4 133.87 | 4 110.51 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 325.92 | 739.08 | 426.19 | 344.60 | 358.42 |
| Profit of the financial year | 64.99 | - 312.89 | -81.59 | 13.83 | 69.60 |
| Shareholders equity total | - 135.92 | 551.19 | 469.60 | 483.42 | 553.02 |
| Provisions | 0.29 | 1.95 | |||
| Non-current owed to group member | 4 384.18 | 3 559.05 | 3 662.32 | 3 539.07 | 3 416.49 |
| Non-current other liabilities | 55.00 | 55.00 | 93.88 | 100.00 | |
| Non-current deferred tax liabilities | 19.60 | ||||
| Non-current liabilities total | 4 384.18 | 3 614.05 | 3 717.32 | 3 632.94 | 3 536.09 |
| Current trade creditors | 17.50 | 45.70 | 45.70 | 17.50 | 17.50 |
| Short-term deferred tax liabilities | 3.89 | ||||
| Current liabilities total | 17.50 | 45.70 | 45.70 | 17.50 | 21.39 |
| Balance sheet total (liabilities) | 4 266.05 | 4 212.89 | 4 232.62 | 4 133.87 | 4 110.51 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
... and more!
No registration needed.