Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -4.50 | -2.50 | |||
| Gross profit | -5.40 | -4.50 | -2.50 | -2.95 | -2.50 |
| Other operating expenses | -8.50 | ||||
| EBIT | -5.40 | -13.00 | -2.50 | -2.95 | -2.50 |
| Other financial income | 0.11 | 0.11 | |||
| Other financial expenses | -0.03 | -0.05 | -0.13 | -1.78 | -61.12 |
| Net income from associates (fin.) | 65.00 | 75.00 | |||
| Pre-tax profit | -5.42 | -13.05 | -2.63 | 60.38 | 11.50 |
| Net earnings | -5.42 | -13.05 | -2.63 | 60.38 | 11.50 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 62.50 | 62.50 | 62.50 | 62.50 | 62.50 |
| Investments total | 62.50 | 62.50 | 62.50 | 62.50 | 62.50 |
| Non-curr. owed by particip. interest comp. | 5.44 | ||||
| Long term receivables total | 5.44 | ||||
| Inventories total | |||||
| Current owed by particip. interest comp. | 5.44 | 5.44 | 5.55 | 5.67 | |
| Current other receivables | 8.50 | 5.40 | |||
| Short term receivables total | 8.50 | 5.44 | 10.84 | 5.55 | 5.67 |
| Other current investments | 15.08 | ||||
| Cash and bank deposits | 45.49 | 36.89 | 31.36 | 76.21 | 15.12 |
| Cash and cash equivalents | 45.49 | 36.89 | 31.36 | 76.21 | 30.20 |
| Balance sheet total (assets) | 121.93 | 104.83 | 104.71 | 144.27 | 98.36 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 43.31 | 37.88 | 24.83 | -57.79 | 2.59 |
| Profit of the financial year | -5.42 | -13.05 | -2.63 | 60.38 | 11.50 |
| Shareholders equity total | 117.88 | 104.83 | 102.21 | 82.59 | 94.09 |
| Non-current liabilities total | |||||
| Current trade creditors | 4.05 | 2.50 | 2.50 | 2.50 | |
| Other non-interest bearing current liabilities | 59.17 | 1.78 | |||
| Current liabilities total | 4.05 | 2.50 | 61.67 | 4.28 | |
| Balance sheet total (liabilities) | 121.93 | 104.83 | 104.71 | 144.27 | 98.36 |
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.