Income statement (kDKK)
| 2019 | 2020 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | 71.71 | - 144.75 | |
| Gross profit | 71.71 | - 144.75 | |
| EBIT | 71.71 | - 144.75 | |
| Pre-tax profit | 71.71 | - 144.75 | |
| Income taxes | 41.43 | 18.94 | |
| Net earnings | 113.14 | - 144.75 | 18.94 |
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. | 1 240.44 | 1 240.44 | 1 240.44 | 1 240.44 | 1 259.38 |
| Short term receivables total | 1 240.44 | 1 240.44 | 1 240.44 | 1 240.44 | 1 259.38 |
| Balance sheet total (assets) | 1 240.44 | 1 240.44 | 1 240.44 | 1 240.44 | 1 259.38 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.50 | 125.50 | 125.50 | 125.50 | 125.50 |
| Retained earnings | 966.28 | 1 079.43 | 934.68 | 934.68 | 934.68 |
| Profit of the financial year | 113.14 | - 144.75 | 18.94 | ||
| Shareholders equity total | 1 204.93 | 1 060.18 | 1 060.18 | 1 060.18 | 1 079.11 |
| Non-current liabilities total | |||||
| Current owed to group member | 35.52 | 180.27 | 180.27 | 180.27 | 180.27 |
| Current liabilities total | 35.52 | 180.27 | 180.27 | 180.27 | 180.27 |
| Balance sheet total (liabilities) | 1 240.44 | 1 240.44 | 1 240.44 | 1 240.44 | 1 259.38 |
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.