Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -40.48 | -13.21 | -22.12 | -17.29 | -15.98 |
| EBIT | -40.48 | -13.21 | -22.12 | -17.29 | -15.98 |
| Pre-tax profit | -40.48 | -13.21 | -22.12 | -17.29 | -15.98 |
| Income taxes | 1 615.33 | 2.91 | 510.88 | -1.38 | 7.33 |
| Net earnings | 1 574.84 | -10.30 | 488.77 | -18.67 | -8.66 |
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. | 3.94 | ||||
| Current other receivables | 3.94 | 3.94 | |||
| Current deferred tax assets | 2 512.83 | 2 515.74 | 3 026.62 | 3 025.24 | 3 028.76 |
| Short term receivables total | 2 516.77 | 2 519.68 | 3 030.56 | 3 025.24 | 3 028.76 |
| Balance sheet total (assets) | 2 516.77 | 2 519.68 | 3 030.56 | 3 025.24 | 3 028.76 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 |
| Retained earnings | -1 069.73 | 505.11 | 494.81 | 983.57 | 964.91 |
| Profit of the financial year | 1 574.84 | -10.30 | 488.77 | -18.67 | -8.66 |
| Shareholders equity total | 2 505.11 | 2 494.81 | 2 983.58 | 2 964.91 | 2 956.25 |
| Non-current liabilities total | |||||
| Current owed to group member | 1.66 | 14.87 | 36.99 | 48.33 | 60.51 |
| Other non-interest bearing current liabilities | 10.00 | 10.00 | 10.00 | 12.00 | 12.00 |
| Current liabilities total | 11.66 | 24.87 | 46.99 | 60.33 | 72.51 |
| Balance sheet total (liabilities) | 2 516.77 | 2 519.68 | 3 030.56 | 3 025.24 | 3 028.76 |
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.