Income statement (kDKK)
2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | ||||
Gross profit | ||||
EBIT | ||||
Net income from associates (fin.) | -4.79 | -0.98 | -15.88 | -0.73 |
Pre-tax profit | -4.79 | -0.98 | -15.88 | -0.73 |
Net earnings | -4.79 | -0.98 | -15.88 | -0.73 |
Assets (kDKK)
2017 | 2018 | 2019 | 2020 | 2021 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Holdings in group member companies | 28.45 | 27.46 | 11.58 | 10.85 | 10.85 |
Investments total | 28.45 | 27.46 | 11.58 | 10.85 | 10.85 |
Long term receivables total | |||||
Inventories total | |||||
Short term receivables total | |||||
Cash and bank deposits | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
Cash and cash equivalents | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
Balance sheet total (assets) | 28.45 | 27.47 | 11.59 | 10.85 | 10.85 |
Equity and liabilities (kDKK)
2017 | 2018 | 2019 | 2020 | 2021 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Retained earnings | - 105.47 | - 110.26 | - 111.24 | - 127.12 | - 127.86 |
Profit of the financial year | -4.79 | -0.98 | -15.88 | -0.73 | |
Shareholders equity total | 14.74 | 13.76 | -2.12 | -2.86 | -2.86 |
Non-current liabilities total | |||||
Current owed to participating | 5.58 | 5.58 | 5.58 | 2.86 | 2.86 |
Current owed to group member | 8.13 | 8.13 | 8.13 | 10.85 | 10.85 |
Current liabilities total | 13.71 | 13.71 | 13.71 | 13.71 | 13.71 |
Balance sheet total (liabilities) | 28.45 | 27.47 | 11.59 | 10.85 | 10.85 |
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.