Income statement (kDKK)
| 2019 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | -2.50 |
| Employee benefit expenses | -19.82 |
| EBIT | -22.32 |
| Pre-tax profit | -22.32 |
| Net earnings | -22.32 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 107.61 | 0.00 | 0.00 | ||
| Intangible assets total | 107.61 | 0.00 | 0.00 | ||
| Tangible assets total | |||||
| Holdings in group member companies | 40.00 | ||||
| Investments total | 40.00 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 0.00 | 0.00 | |||
| Cash and cash equivalents | 0.00 | 0.00 | |||
| Balance sheet total (assets) | 107.62 | 0.00 | 0.00 | 0.00 | 40.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -27.19 | -81.14 | -81.14 | ||
| Profit of the financial year | -22.32 | ||||
| Shareholders equity total | -49.51 | 0.00 | -41.14 | -41.14 | 40.00 |
| Non-current liabilities total | |||||
| Current trade creditors | 2.50 | ||||
| Current owed to participating | 76.14 | ||||
| Current owed to group member | 78.48 | 41.14 | 41.14 | ||
| Current liabilities total | 157.12 | 41.14 | 41.14 | ||
| Balance sheet total (liabilities) | 107.62 | 0.00 | 0.00 | 0.00 | 40.00 |
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.