Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -93.90 | - 930.88 | -82.36 | -10.94 | -14.19 |
| EBIT | -93.90 | - 930.88 | -82.36 | -10.94 | -14.19 |
| Other financial income | 294.00 | ||||
| Other financial expenses | -8.34 | -15.24 | - 317.66 | -65.05 | -22.72 |
| Pre-tax profit | 191.77 | - 946.12 | - 400.02 | -75.98 | -36.91 |
| Income taxes | 0.49 | ||||
| Net earnings | 191.77 | - 946.12 | - 400.02 | -75.98 | -36.42 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 1.11 | 1.11 | 1.15 |
| Short term receivables total | 1.11 | 1.11 | 1.15 |
| Balance sheet total (assets) | 1.11 | 1.11 | 1.15 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 836.93 | - 645.16 | -1 591.28 | -1 991.30 | -1 321.76 |
| Profit of the financial year | 191.77 | - 946.12 | - 400.02 | -75.98 | -36.42 |
| Shareholders equity total | - 565.16 | -1 511.28 | -1 911.30 | -1 987.29 | -1 278.18 |
| Non-current liabilities total | |||||
| Current trade creditors | 67.13 | 16.00 | 21.41 | 20.56 | 23.81 |
| Current owed to group member | 498.04 | 609.17 | 699.40 | 725.35 | 12.30 |
| Other non-interest bearing current liabilities | 886.11 | 1 191.61 | 1 242.49 | 1 243.22 | |
| Current liabilities total | 565.16 | 1 511.28 | 1 912.41 | 1 988.40 | 1 279.33 |
| Balance sheet total (liabilities) | 1.11 | 1.11 | 1.15 |
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.