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.