Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -1.11 | 209.30 | 7.00 | 198.99 | -2.40 |
| EBIT | -1.11 | 209.30 | 7.00 | 198.99 | -2.40 |
| Other financial expenses | -0.00 | -0.04 | -0.03 | -2.14 | -0.14 |
| Income from other inv. held as non-curr. assets | -0.49 | ||||
| Pre-tax profit | -1.60 | 209.26 | 6.97 | 196.85 | -2.54 |
| Income taxes | -0.40 | ||||
| Net earnings | -1.60 | 208.86 | 6.97 | 196.85 | -2.54 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Finished products/goods | 129.00 | 129.00 | ||
| Inventories total | 129.00 | 129.00 | ||
| Short term receivables total | ||||
| Cash and bank deposits | 0.29 | 0.29 | 0.01 | 0.01 |
| Cash and cash equivalents | 0.29 | 0.29 | 0.01 | 0.01 |
| Balance sheet total (assets) | 0.29 | 0.29 | 129.01 | 129.01 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 1.00 | 1.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 452.51 | - 454.11 | - 245.25 | - 238.28 | -41.43 |
| Profit of the financial year | -1.60 | 208.86 | 6.97 | 196.85 | -2.54 |
| Shareholders equity total | - 453.11 | - 244.25 | - 198.28 | -1.43 | -3.97 |
| Non-current liabilities total | |||||
| Current trade creditors | 11.00 | 9.35 | |||
| Current owed to participating | 418.94 | 157.44 | 128.44 | 0.94 | 6.00 |
| Other non-interest bearing current liabilities | 34.17 | 87.10 | 70.13 | 118.50 | 117.63 |
| Current liabilities total | 453.11 | 244.54 | 198.57 | 130.44 | 132.98 |
| Balance sheet total (liabilities) | 0.29 | 0.29 | 129.01 | 129.01 |
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.