Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -71.63 | -66.00 | -72.80 | -55.28 | -87.50 |
| EBIT | -71.63 | -66.00 | -72.80 | -55.28 | -87.50 |
| Other financial income | 7 731.67 | 4 178.53 | 13 115.04 | 3 465.24 | 7 411.53 |
| Other financial expenses | - 854.06 | - 792.52 | - 533.41 | -9 838.35 | -1 130.98 |
| Net income from associates (fin.) | 1 000.00 | 1 000.00 | |||
| Pre-tax profit | 6 805.98 | 4 320.01 | 13 508.83 | -6 428.39 | 6 193.05 |
| Income taxes | -1 507.78 | - 751.63 | -3 079.27 | ||
| Net earnings | 5 298.20 | 3 568.38 | 10 429.56 | -6 428.39 | 6 193.05 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 3 542.50 | 3 542.50 | 3 542.50 | 3 542.50 | 3 542.50 |
| Investments total | 3 542.50 | 3 542.50 | 3 542.50 | 3 542.50 | 3 542.50 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current owed by particip. interest comp. | 9.00 | 9.00 | 9.00 | 9.00 | 9.00 |
| Current other receivables | 13.75 | 11.86 | 17.99 | 34.75 | 79.22 |
| Current deferred tax assets | 983.69 | ||||
| Short term receivables total | 22.75 | 20.86 | 26.99 | 43.75 | 1 071.91 |
| Other current investments | 46 942.25 | 50 037.81 | 58 796.51 | 47 939.73 | 54 836.90 |
| Cash and bank deposits | 1 205.90 | 2 427.62 | 5 190.09 | 8 439.45 | 4 889.78 |
| Cash and cash equivalents | 48 148.15 | 52 465.44 | 63 986.60 | 56 379.17 | 59 726.69 |
| Balance sheet total (assets) | 51 713.40 | 56 028.80 | 67 556.09 | 59 965.43 | 64 341.10 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 44 198.71 | 49 496.92 | 53 065.29 | 63 494.85 | 57 066.46 |
| Profit of the financial year | 5 298.20 | 3 568.38 | 10 429.56 | -6 428.39 | 6 193.05 |
| Shareholders equity total | 49 621.92 | 53 190.29 | 63 619.85 | 57 191.46 | 63 384.51 |
| Non-current liabilities total | |||||
| Current trade creditors | 60.00 | 60.00 | 60.00 | 60.00 | 70.00 |
| Short-term deferred tax liabilities | 1 144.90 | 1 891.91 | 2 989.64 | 1 827.38 | |
| Other non-interest bearing current liabilities | 886.59 | 886.59 | 886.59 | 886.59 | 886.59 |
| Current liabilities total | 2 091.49 | 2 838.50 | 3 936.23 | 2 773.96 | 956.59 |
| Balance sheet total (liabilities) | 51 713.40 | 56 028.80 | 67 556.09 | 59 965.43 | 64 341.10 |
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.