Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 121.00 | 159.00 | - 630.00 | - 746.00 | - 737.84 |
| Reduction in value of non-current assets | -96.00 | 1.00 | 261.00 | 870.00 | 627.50 |
| EBIT | -25.00 | 158.00 | - 369.00 | 124.00 | - 110.34 |
| Other financial expenses | -28.00 | -32.00 | -21.00 | -8.00 | -8.47 |
| Net income from associates (fin.) | -6.00 | 125.00 | 29.00 | -2.00 | 6.27 |
| Pre-tax profit | -59.00 | 251.00 | - 361.00 | 114.00 | - 112.54 |
| Net earnings | -59.00 | 251.00 | - 361.00 | 114.00 | - 112.54 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Other tangible assets | 1 245.00 | 1 530.00 | 2 235.00 | 2 563.00 | 2 494.74 |
| Tangible assets total | 1 245.00 | 1 530.00 | 2 235.00 | 2 563.00 | 2 494.74 |
| Participating interests | 243.00 | 367.00 | 396.00 | 394.00 | 450.18 |
| Investments total | 243.00 | 367.00 | 396.00 | 394.00 | 450.18 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1.00 | 17.00 | |||
| Current other receivables | 34.00 | 45.00 | 108.00 | 11.00 | |
| Short term receivables total | 34.00 | 46.00 | 125.00 | 11.00 | |
| Cash and bank deposits | 461.00 | 997.47 | |||
| Cash and cash equivalents | 461.00 | 997.47 | |||
| Balance sheet total (assets) | 1 522.00 | 1 943.00 | 2 756.00 | 3 429.00 | 3 942.39 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 59.00 | 361.00 | 114.03 | ||
| Profit of the financial year | -59.00 | 251.00 | - 361.00 | 114.00 | - 112.54 |
| Shareholders equity total | 80.00 | 331.00 | 80.00 | 194.00 | 81.49 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 958.00 | 736.00 | 343.00 | ||
| Current trade creditors | 43.00 | 435.00 | 203.00 | 105.00 | 76.33 |
| Current owed to group member | 441.00 | 441.00 | 2 130.00 | 3 130.00 | 3 730.40 |
| Other non-interest bearing current liabilities | 54.17 | ||||
| Current liabilities total | 1 442.00 | 1 612.00 | 2 676.00 | 3 235.00 | 3 860.90 |
| Balance sheet total (liabilities) | 1 522.00 | 1 943.00 | 2 756.00 | 3 429.00 | 3 942.39 |
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.