Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -6.75 | -3.75 | -3.75 | 58.45 | -4.00 |
| EBIT | -6.75 | -3.75 | -3.75 | 58.45 | -4.00 |
| Other financial income | 0.91 | 0.11 | |||
| Other financial expenses | -80.10 | -6.15 | -3.30 | -4.65 | -6.94 |
| Net income from associates (fin.) | 300.28 | - 146.35 | 418.17 | - 201.70 | |
| Pre-tax profit | -85.94 | 290.37 | - 153.41 | 471.98 | - 212.53 |
| Net earnings | -85.94 | 290.37 | - 153.41 | 471.98 | - 212.53 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Participating interests | 300.28 | 153.92 | 572.10 | 370.39 |
| Investments total | 300.28 | 153.92 | 572.10 | 370.39 |
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 1.15 | 1.00 | ||
| Short term receivables total | 1.15 | 1.00 | ||
| Cash and bank deposits | 57.06 | 52.32 | ||
| Cash and cash equivalents | 57.06 | 52.32 | ||
| Balance sheet total (assets) | 300.28 | 153.92 | 630.31 | 423.72 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Other reserves | 189.85 | 53.40 | 471.58 | 269.88 | |
| Retained earnings | - 123.43 | - 399.22 | 27.60 | - 543.98 | 129.70 |
| Profit of the financial year | -85.94 | 290.37 | - 153.41 | 471.98 | - 212.53 |
| Shareholders equity total | - 159.37 | 131.01 | -22.40 | 449.58 | 237.04 |
| Non-current liabilities total | |||||
| Current trade creditors | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 |
| Other non-interest bearing current liabilities | 155.62 | 165.52 | 172.57 | 176.98 | 182.92 |
| Current liabilities total | 159.37 | 169.27 | 176.32 | 180.73 | 186.67 |
| Balance sheet total (liabilities) | 300.28 | 153.92 | 630.31 | 423.72 |
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.