Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -7.55 | -5.98 | -5.00 | -5.00 | -7.21 |
| EBIT | -7.55 | -5.98 | -5.00 | -5.00 | -7.21 |
| Other financial income | 6.87 | ||||
| Other financial expenses | -0.89 | -0.22 | -0.31 | -1.23 | -16.11 |
| Net income from associates (fin.) | 70.00 | 200.00 | |||
| Pre-tax profit | 61.57 | -6.20 | 194.69 | -6.24 | -16.45 |
| Income taxes | 1.66 | 1.32 | 1.10 | -11.41 | 10.31 |
| Net earnings | 63.23 | -4.89 | 195.79 | -17.64 | -6.15 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 110.00 | 110.00 | 110.00 | 110.00 | 110.00 |
| Investments total | 110.00 | 110.00 | 110.00 | 110.00 | 110.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 64.86 | 225.35 | 220.35 | 121.82 | |
| Current deferred tax assets | 1.66 | 14.97 | 7.00 | ||
| Short term receivables total | 66.52 | 14.97 | 225.35 | 220.35 | 128.82 |
| Cash and bank deposits | 0.00 | 0.25 | 0.25 | 0.24 | 2.62 |
| Cash and cash equivalents | 0.00 | 0.25 | 0.25 | 0.24 | 2.62 |
| Balance sheet total (assets) | 176.52 | 125.21 | 335.59 | 330.59 | 241.44 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 130.37 | -67.14 | -72.03 | 123.76 | 106.11 |
| Profit of the financial year | 63.23 | -4.89 | 195.79 | -17.64 | -6.15 |
| Shareholders equity total | 57.85 | 52.97 | 248.75 | 231.11 | 224.97 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Current owed to participating | 82.04 | 6.52 | 6.52 | 6.52 | 9.52 |
| Current owed to group member | 60.13 | ||||
| Short-term deferred tax liabilities | 31.25 | 74.41 | 85.82 | ||
| Other non-interest bearing current liabilities | 0.37 | 0.59 | 0.91 | 2.14 | 1.95 |
| Current liabilities total | 118.67 | 72.25 | 86.84 | 99.48 | 16.48 |
| Balance sheet total (liabilities) | 176.52 | 125.21 | 335.59 | 330.59 | 241.44 |
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.