Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -24.00 | -30.00 | -5.00 | ||
| Gross profit | -24.00 | -30.00 | -5.00 | ||
| EBIT | -24.00 | -30.00 | -5.00 | ||
| Other financial income | 43.00 | 43.00 | 45.00 | 2.00 | 91.00 |
| Other financial expenses | -49.00 | -4.00 | |||
| Pre-tax profit | 18.00 | 13.00 | 40.00 | -47.00 | 87.00 |
| Net earnings | 18.00 | 13.00 | 40.00 | -47.00 | 87.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 1 095.00 | 1 118.00 | 1 159.00 | 1 206.00 | 1 283.00 |
| Short term receivables total | 1 095.00 | 1 118.00 | 1 159.00 | 1 206.00 | 1 283.00 |
| Balance sheet total (assets) | 1 095.00 | 1 118.00 | 1 159.00 | 1 206.00 | 1 283.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 246.00 | 246.00 | 246.00 | 246.00 | 246.00 |
| Retained earnings | 831.00 | 849.00 | 863.00 | 997.00 | 950.00 |
| Profit of the financial year | 18.00 | 13.00 | 40.00 | -47.00 | 87.00 |
| Shareholders equity total | 1 095.00 | 1 108.00 | 1 149.00 | 1 196.00 | 1 283.00 |
| Provisions | 10.00 | ||||
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 10.00 | 10.00 | 10.00 | ||
| Current liabilities total | 10.00 | 10.00 | 10.00 | ||
| Balance sheet total (liabilities) | 1 095.00 | 1 118.00 | 1 169.00 | 1 206.00 | 1 283.00 |
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.