Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 50.00 | ||||
| External services | -4.63 | -4.63 | -6.88 | ||
| Gross profit | -4.63 | -4.63 | 43.13 | -0.00 | 1 877.30 |
| Employee benefit expenses | - 874.04 | ||||
| Total depreciation | - 216.60 | ||||
| EBIT | -4.63 | -4.63 | 43.13 | -0.00 | 786.66 |
| Other financial income | -0.39 | -0.60 | -0.60 | 0.01 | |
| Other financial expenses | -15.27 | -0.01 | -83.34 | -93.80 | |
| Net income from associates (fin.) | 124.56 | ||||
| Pre-tax profit | -20.29 | -5.23 | -40.81 | 124.56 | 692.86 |
| Income taxes | -5.91 | 8.04 | 1.64 | - 152.43 | |
| Net earnings | -26.20 | 2.81 | -39.17 | 124.56 | 540.43 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Goodwill | 4 115.46 | |||
| Intangible assets total | 4 115.46 | |||
| Tangible assets total | ||||
| Holdings in group member companies | 124.56 | 124.56 | ||
| Participating interests | 83.70 | 83.70 | ||
| Investments total | 208.26 | 208.26 | ||
| Deferred tax assets | 9.68 | |||
| Long term receivables total | 9.68 | |||
| Inventories total | ||||
| Current trade debtors | 381.77 | |||
| Current deferred tax assets | 8.04 | 9.68 | ||
| Short term receivables total | 8.04 | 9.68 | 381.77 | |
| Cash and bank deposits | 354.75 | |||
| Cash and cash equivalents | 354.75 | |||
| Balance sheet total (assets) | 8.04 | 9.68 | 217.94 | 5 060.25 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 40.00 | 40.00 |
| Retained earnings | - 102.93 | - 129.13 | - 126.32 | - 125.50 | -0.93 |
| Profit of the financial year | -26.20 | 2.81 | -39.17 | 124.56 | 540.43 |
| Shareholders equity total | -49.13 | -46.32 | -85.49 | 39.07 | 579.50 |
| Provisions | 88.50 | ||||
| Non-current other liabilities | 3 767.59 | ||||
| Non-current liabilities total | 3 767.59 | ||||
| Current owed to participating | 29.23 | 29.83 | 83.70 | 298.57 | |
| Current owed to group member | 63.76 | 79.88 | 79.88 | ||
| Short-term deferred tax liabilities | 54.25 | ||||
| Other non-interest bearing current liabilities | 19.90 | 24.53 | 31.41 | 15.29 | 191.95 |
| Current liabilities total | 49.13 | 54.36 | 95.17 | 178.88 | 624.66 |
| Balance sheet total (liabilities) | 8.04 | 9.68 | 217.94 | 5 060.25 |
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.