Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -8.44 | -18.27 | -59.82 | - 103.82 | - 111.20 |
| EBIT | -8.44 | -18.27 | -59.82 | - 103.82 | - 111.20 |
| Other financial income | 1 424.39 | 1 992.52 | 1 368.86 | 634.14 | 970.30 |
| Other financial expenses | - 547.90 | - 864.99 | - 989.18 | -1 322.14 | - 446.72 |
| Reduction non-current investment assets | -8 102.17 | -5 109.31 | -1 023.43 | 7 670.25 | - 328.23 |
| Pre-tax profit | -7 234.13 | -4 000.05 | - 703.58 | 6 878.43 | 84.15 |
| Income taxes | 91.23 | ||||
| Net earnings | -7 234.13 | -4 000.05 | - 703.58 | 6 878.43 | 175.38 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current other receivables | 18 324.30 | ||||
| Long term receivables total | 18 324.30 | ||||
| Inventories total | |||||
| Current other receivables | 0.25 | 3 458.56 | 4.32 | 8 303.54 | 8 112.85 |
| Short term receivables total | 0.25 | 3 458.56 | 4.32 | 8 303.54 | 8 112.85 |
| Other current investments | 683.51 | 697.38 | 631.89 | ||
| Cash and bank deposits | 41.01 | 5 479.32 | 191.06 | 9.20 | 45.28 |
| Cash and cash equivalents | 41.01 | 5 479.32 | 874.58 | 706.58 | 677.17 |
| Balance sheet total (assets) | 18 365.56 | 8 937.89 | 878.89 | 9 010.12 | 8 790.02 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 5 843.19 | -1 390.94 | -5 390.99 | -6 094.57 | 783.87 |
| Profit of the financial year | -7 234.13 | -4 000.05 | - 703.58 | 6 878.43 | 175.38 |
| Shareholders equity total | - 890.94 | -4 890.99 | -5 594.57 | 1 283.87 | 1 459.24 |
| Non-current liabilities total | |||||
| Current trade creditors | 10.20 | 28.95 | 30.16 | 28.23 | 67.67 |
| Current owed to participating | 3 327.12 | 3 493.48 | 3 668.16 | ||
| Current owed to group member | 19 245.41 | 10 472.80 | 2 949.81 | 4 029.87 | 7 263.11 |
| Other non-interest bearing current liabilities | 0.89 | 0.00 | |||
| Current liabilities total | 19 256.50 | 13 828.88 | 6 473.46 | 7 726.26 | 7 330.78 |
| Balance sheet total (liabilities) | 18 365.56 | 8 937.89 | 878.89 | 9 010.12 | 8 790.02 |
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.