Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -19.47 | -15.80 | -3 664.75 | - 189.30 | -13.50 |
| EBIT | -19.47 | -15.80 | -3 664.75 | - 189.30 | -13.50 |
| Other financial income | 107.64 | 78.62 | 13.53 | 112.56 | 148.88 |
| Other financial expenses | -1.60 | -25.57 | -28.13 | 27.34 | -89.81 |
| Pre-tax profit | 86.56 | 37.24 | -3 679.36 | -49.40 | 45.57 |
| Income taxes | -19.38 | -13.79 | -21.26 | -29.41 | |
| Net earnings | 67.18 | 23.44 | -3 679.36 | -70.65 | 16.16 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 1 867.73 | 229.17 | 3 942.96 | 3 721.92 | 3 850.36 |
| Short term receivables total | 1 867.73 | 229.17 | 3 942.96 | 3 721.92 | 3 850.36 |
| Cash and bank deposits | 28.12 | 27.13 | |||
| Cash and cash equivalents | 28.12 | 27.13 | |||
| Balance sheet total (assets) | 1 867.73 | 229.17 | 3 942.96 | 3 750.05 | 3 877.49 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 1 600.00 | ||||
| Retained earnings | 34.29 | 101.47 | 3 874.91 | 195.56 | 124.90 |
| Profit of the financial year | 67.18 | 23.44 | -3 679.36 | -70.65 | 16.16 |
| Shareholders equity total | 1 751.47 | 174.91 | 245.56 | 174.90 | 191.06 |
| Non-current liabilities total | |||||
| Current trade creditors | 171.00 | 15.00 | 27.50 | ||
| Current owed to group member | 12.50 | 3 601.22 | |||
| Short-term deferred tax liabilities | 19.38 | 13.79 | 20.44 | 29.41 | |
| Other non-interest bearing current liabilities | 96.88 | 40.46 | 3 526.41 | 3 527.20 | 28.29 |
| Current liabilities total | 116.26 | 54.25 | 3 697.41 | 3 575.14 | 3 686.42 |
| Balance sheet total (liabilities) | 1 867.73 | 229.17 | 3 942.96 | 3 750.05 | 3 877.49 |
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.