Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -37.11 | -71.04 | -50.26 | -83.60 | -91.70 |
| EBIT | -37.11 | -71.04 | -50.26 | -83.60 | -91.70 |
| Other financial income | 339.41 | 25.00 | |||
| Other financial expenses | -2 845.01 | -0.45 | -2.91 | -1.52 | |
| Net income from associates (fin.) | 247.55 | ||||
| Pre-tax profit | -2 542.71 | -46.49 | -53.18 | -85.12 | 155.85 |
| Net earnings | -2 542.71 | -46.49 | -53.18 | -85.12 | 155.85 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Participating interests | 1 627.66 | 1 627.66 | 1 627.66 | 1 627.66 | |
| Other non-current investments | 1 627.66 | ||||
| Other receivables | 0.00 | ||||
| Investments total | 1 627.66 | 1 627.66 | 1 627.66 | 1 627.66 | 1 627.66 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 4 900.00 | 4 656.57 | 4 656.57 | 4 656.57 | |
| Current owed by particip. interest comp. | 4 656.57 | 0.00 | |||
| Current other receivables | 0.00 | ||||
| Short term receivables total | 4 900.00 | 4 656.57 | 4 656.57 | 4 656.57 | 4 656.57 |
| Cash and bank deposits | 4.14 | 496.97 | 354.99 | 268.62 | 424.47 |
| Cash and cash equivalents | 4.14 | 496.97 | 354.99 | 268.62 | 424.47 |
| Balance sheet total (assets) | 6 531.80 | 6 781.20 | 6 639.22 | 6 552.86 | 6 708.70 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 8 910.21 | 6 367.50 | 6 321.01 | 6 267.83 | 6 182.71 |
| Profit of the financial year | -2 542.71 | -46.49 | -53.18 | -85.12 | 155.85 |
| Shareholders equity total | 6 492.50 | 6 446.01 | 6 392.83 | 6 307.71 | 6 463.56 |
| Provisions | 0.00 | ||||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 5.50 | ||||
| Other non-interest bearing current liabilities | 33.80 | 335.19 | 246.39 | 245.14 | 245.14 |
| Current liabilities total | 39.30 | 335.19 | 246.39 | 245.14 | 245.14 |
| Balance sheet total (liabilities) | 6 531.80 | 6 781.20 | 6 639.22 | 6 552.86 | 6 708.70 |
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.