Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -0.10 | -0.10 | -0.10 | -0.10 | |
| Gross profit | -0.10 | -0.10 | -0.10 | -0.10 | -0.37 |
| EBIT | -0.10 | -0.10 | -0.10 | -0.10 | -0.37 |
| Other financial income | 29.51 | ||||
| Other financial expenses | -2.87 | -4.97 | -3.37 | ||
| Income from other inv. held as non-curr. assets | 394.11 | ||||
| Pre-tax profit | -0.10 | 391.13 | -5.07 | -3.47 | 29.14 |
| Income taxes | -3.81 | ||||
| Net earnings | -0.10 | 391.13 | -5.07 | -3.47 | 25.33 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 2.50 | ||||
| Short term receivables total | 2.50 | ||||
| Other current investments | 676.15 | ||||
| Cash and bank deposits | 273.96 | 665.09 | 657.52 | 656.55 | 9.55 |
| Cash and cash equivalents | 273.96 | 665.09 | 657.52 | 656.55 | 685.69 |
| Balance sheet total (assets) | 273.96 | 665.09 | 660.02 | 656.55 | 685.69 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 126.00 | 126.00 | 126.00 | 126.00 | 126.00 |
| Retained earnings | 23.93 | 23.83 | 414.96 | 409.89 | 406.42 |
| Profit of the financial year | -0.10 | 391.13 | -5.07 | -3.47 | 25.33 |
| Shareholders equity total | 149.83 | 540.96 | 535.89 | 532.43 | 557.76 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 3.81 | ||||
| Other non-interest bearing current liabilities | 124.13 | 124.13 | 124.13 | 124.13 | 124.13 |
| Current liabilities total | 124.13 | 124.13 | 124.13 | 124.13 | 127.93 |
| Balance sheet total (liabilities) | 273.96 | 665.09 | 660.02 | 656.55 | 685.69 |
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.